Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 |
1 | $62,525 | $64,050 | $65,575 | $67,100 | $68,625 | $70,150 |
2 | $64,088 | $67,253 | $70,493 | $73,810 | $77,203 | $80,673 |
3 | $65,690 | $70,615 | $75,780 | $81,191 | $86,854 | $92,773 |
4 | $67,333 | $74,146 | $81,464 | $89,310 | $97,710 | $106,689 |
5 | $69,016 | $77,853 | $87,573 | $98,241 | $109,924 | $122,693 |
6 | $70,741 | $81,746 | $94,141 | $108,065 | $123,664 | $141,097 |
7 | $72,510 | $85,833 | $101,202 | $118,872 | $139,123 | $162,261 |
8 | $74,323 | $90,125 | $108,792 | $130,759 | $156,513 | $186,600 |
9 | $76,181 | $94,631 | $116,952 | $143,835 | $176,077 | $214,590 |
10 | $78,085 | $99,363 | $125,723 | $158,218 | $198,087 | $246,779 |