Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $28,500 | $28,500 | $28,500 | $28,500 | $28,500 | $28,500 |
1 | $29,213 | $29,925 | $30,638 | $31,350 | $32,063 | $32,775 |
2 | $29,943 | $31,421 | $32,935 | $34,485 | $36,070 | $37,691 |
3 | $30,691 | $32,992 | $35,405 | $37,934 | $40,579 | $43,345 |
4 | $31,459 | $34,642 | $38,061 | $41,727 | $45,651 | $49,847 |
5 | $32,245 | $36,374 | $40,915 | $45,900 | $51,358 | $57,324 |
6 | $33,051 | $38,193 | $43,984 | $50,489 | $57,778 | $65,922 |
7 | $33,878 | $40,102 | $47,283 | $55,538 | $65,000 | $75,811 |
8 | $34,724 | $42,107 | $50,829 | $61,092 | $73,125 | $87,182 |
9 | $35,593 | $44,213 | $54,641 | $67,202 | $82,265 | $100,259 |
10 | $36,482 | $46,423 | $58,739 | $73,922 | $92,549 | $115,298 |