Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $63,500 | $63,500 | $63,500 | $63,500 | $63,500 | $63,500 |
1 | $65,088 | $66,675 | $68,263 | $69,850 | $71,438 | $73,025 |
2 | $66,715 | $70,009 | $73,382 | $76,835 | $80,367 | $83,979 |
3 | $68,383 | $73,509 | $78,886 | $84,519 | $90,413 | $96,576 |
4 | $70,092 | $77,185 | $84,802 | $92,970 | $101,715 | $111,062 |
5 | $71,844 | $81,044 | $91,162 | $102,267 | $114,429 | $127,721 |
6 | $73,641 | $85,096 | $98,000 | $112,494 | $128,733 | $146,879 |
7 | $75,482 | $89,351 | $105,350 | $123,744 | $144,824 | $168,911 |
8 | $77,369 | $93,818 | $113,251 | $136,118 | $162,927 | $194,248 |
9 | $79,303 | $98,509 | $121,745 | $149,730 | $183,293 | $223,385 |
10 | $81,285 | $103,435 | $130,876 | $164,703 | $206,205 | $256,893 |
11 | $83,318 | $108,607 | $140,691 | $181,173 | $231,980 | $295,427 |
12 | $85,400 | $114,037 | $151,243 | $199,290 | $260,978 | $339,741 |
13 | $87,535 | $119,739 | $162,586 | $219,219 | $293,600 | $390,702 |
14 | $89,724 | $125,726 | $174,780 | $241,141 | $330,300 | $449,307 |
15 | $91,967 | $132,012 | $187,889 | $265,255 | $371,588 | $516,703 |