Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31,500 | $31,500 | $31,500 | $31,500 | $31,500 | $31,500 |
1 | $32,288 | $33,075 | $33,863 | $34,650 | $35,438 | $36,225 |
2 | $33,095 | $34,729 | $36,402 | $38,115 | $39,867 | $41,659 |
3 | $33,922 | $36,465 | $39,132 | $41,927 | $44,851 | $47,908 |
4 | $34,770 | $38,288 | $42,067 | $46,119 | $50,457 | $55,094 |
5 | $35,639 | $40,203 | $45,222 | $50,731 | $56,764 | $63,358 |
6 | $36,530 | $42,213 | $48,614 | $55,804 | $63,860 | $72,861 |
7 | $37,444 | $44,324 | $52,260 | $61,385 | $71,842 | $83,791 |
8 | $38,380 | $46,540 | $56,180 | $67,523 | $80,822 | $96,359 |
9 | $39,339 | $48,867 | $60,393 | $74,275 | $90,925 | $110,813 |
10 | $40,323 | $51,310 | $64,922 | $81,703 | $102,291 | $127,435 |