Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $45,500 | $45,500 | $45,500 | $45,500 | $45,500 | $45,500 |
1 | $46,638 | $47,775 | $48,913 | $50,050 | $51,188 | $52,325 |
2 | $47,803 | $50,164 | $52,581 | $55,055 | $57,586 | $60,174 |
3 | $48,999 | $52,672 | $56,525 | $60,561 | $64,784 | $69,200 |
4 | $50,223 | $55,306 | $60,764 | $66,617 | $72,882 | $79,580 |
5 | $51,479 | $58,071 | $65,321 | $73,278 | $81,992 | $91,517 |
6 | $52,766 | $60,974 | $70,220 | $80,606 | $92,242 | $105,244 |
7 | $54,085 | $64,023 | $75,487 | $88,667 | $103,772 | $121,031 |
8 | $55,437 | $67,224 | $81,148 | $97,533 | $116,743 | $139,186 |
9 | $56,823 | $70,585 | $87,234 | $107,287 | $131,336 | $160,063 |
10 | $58,244 | $74,115 | $93,777 | $118,015 | $147,753 | $184,073 |