Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $30,500 | $30,500 | $30,500 | $30,500 | $30,500 | $30,500 |
1 | $31,263 | $32,025 | $32,788 | $33,550 | $34,313 | $35,075 |
2 | $32,044 | $33,626 | $35,247 | $36,905 | $38,602 | $40,336 |
3 | $32,845 | $35,308 | $37,890 | $40,596 | $43,427 | $46,387 |
4 | $33,666 | $37,073 | $40,732 | $44,655 | $48,855 | $53,345 |
5 | $34,508 | $38,927 | $43,787 | $49,121 | $54,962 | $61,346 |
6 | $35,371 | $40,873 | $47,071 | $54,033 | $61,832 | $70,548 |
7 | $36,255 | $42,917 | $50,601 | $59,436 | $69,561 | $81,131 |
8 | $37,161 | $45,062 | $54,396 | $65,379 | $78,256 | $93,300 |
9 | $38,090 | $47,316 | $58,476 | $71,917 | $88,038 | $107,295 |
10 | $39,043 | $49,681 | $62,861 | $79,109 | $99,043 | $123,390 |