Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 |
1 | $31,775 | $32,550 | $33,325 | $34,100 | $34,875 | $35,650 |
2 | $32,569 | $34,178 | $35,824 | $37,510 | $39,234 | $40,998 |
3 | $33,384 | $35,886 | $38,511 | $41,261 | $44,139 | $47,147 |
4 | $34,218 | $37,681 | $41,400 | $45,387 | $49,656 | $54,219 |
5 | $35,074 | $39,565 | $44,505 | $49,926 | $55,863 | $62,352 |
6 | $35,950 | $41,543 | $47,842 | $54,918 | $62,846 | $71,705 |
7 | $36,849 | $43,620 | $51,431 | $60,410 | $70,702 | $82,461 |
8 | $37,770 | $45,801 | $55,288 | $66,451 | $79,539 | $94,830 |
9 | $38,715 | $48,091 | $59,434 | $73,096 | $89,482 | $109,054 |
10 | $39,683 | $50,496 | $63,892 | $80,406 | $100,667 | $125,412 |