Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $39,500 | $39,500 | $39,500 | $39,500 | $39,500 | $39,500 |
1 | $40,488 | $41,475 | $42,463 | $43,450 | $44,438 | $45,425 |
2 | $41,500 | $43,549 | $45,647 | $47,795 | $49,992 | $52,239 |
3 | $42,537 | $45,726 | $49,071 | $52,575 | $56,241 | $60,075 |
4 | $43,601 | $48,012 | $52,751 | $57,832 | $63,271 | $69,086 |
5 | $44,691 | $50,413 | $56,707 | $63,615 | $71,180 | $79,449 |
6 | $45,808 | $52,934 | $60,960 | $69,977 | $80,078 | $91,366 |
7 | $46,953 | $55,580 | $65,532 | $76,974 | $90,088 | $105,071 |
8 | $48,127 | $58,359 | $70,447 | $84,672 | $101,348 | $120,831 |
9 | $49,330 | $61,277 | $75,731 | $93,139 | $114,017 | $138,956 |
10 | $50,563 | $64,341 | $81,411 | $102,453 | $128,269 | $159,800 |