Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $76,500 | $76,500 | $76,500 | $76,500 | $76,500 | $76,500 |
1 | $78,413 | $80,325 | $82,238 | $84,150 | $86,063 | $87,975 |
2 | $80,373 | $84,341 | $88,405 | $92,565 | $96,820 | $101,171 |
3 | $82,382 | $88,558 | $95,036 | $101,822 | $108,923 | $116,347 |
4 | $84,442 | $92,986 | $102,163 | $112,004 | $122,538 | $133,799 |
5 | $86,553 | $97,636 | $109,826 | $123,204 | $137,855 | $153,869 |
6 | $88,717 | $102,517 | $118,063 | $135,524 | $155,087 | $176,949 |
7 | $90,934 | $107,643 | $126,917 | $149,077 | $174,473 | $203,492 |
8 | $93,208 | $113,025 | $136,436 | $163,985 | $196,283 | $234,015 |
9 | $95,538 | $118,677 | $146,669 | $180,383 | $220,818 | $269,118 |
10 | $97,926 | $124,610 | $157,669 | $198,421 | $248,420 | $309,485 |
11 | $100,375 | $130,841 | $169,494 | $218,263 | $279,473 | $355,908 |
12 | $102,884 | $137,383 | $182,206 | $240,090 | $314,407 | $409,294 |
13 | $105,456 | $144,252 | $195,872 | $264,099 | $353,707 | $470,688 |
14 | $108,092 | $151,465 | $210,562 | $290,509 | $397,921 | $541,291 |
15 | $110,795 | $159,038 | $226,354 | $319,559 | $447,661 | $622,485 |
16 | $113,565 | $166,990 | $243,331 | $351,515 | $503,619 | $715,858 |
17 | $116,404 | $175,339 | $261,580 | $386,667 | $566,571 | $823,237 |
18 | $119,314 | $184,106 | $281,199 | $425,334 | $637,392 | $946,722 |
19 | $122,297 | $193,312 | $302,289 | $467,867 | $717,066 | $1,088,731 |
20 | $125,354 | $202,977 | $324,961 | $514,654 | $806,700 | $1,252,040 |
21 | $128,488 | $213,126 | $349,333 | $566,119 | $907,537 | $1,439,846 |
22 | $131,700 | $223,782 | $375,533 | $622,731 | $1,020,979 | $1,655,823 |
23 | $134,993 | $234,972 | $403,698 | $685,004 | $1,148,602 | $1,904,197 |
24 | $138,368 | $246,720 | $433,975 | $753,505 | $1,292,177 | $2,189,826 |
25 | $141,827 | $259,056 | $466,523 | $828,855 | $1,453,699 | $2,518,300 |