Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $66,500 | $66,500 | $66,500 | $66,500 | $66,500 | $66,500 |
1 | $68,163 | $69,825 | $71,488 | $73,150 | $74,813 | $76,475 |
2 | $69,867 | $73,316 | $76,849 | $80,465 | $84,164 | $87,946 |
3 | $71,613 | $76,982 | $82,613 | $88,512 | $94,685 | $101,138 |
4 | $73,404 | $80,831 | $88,809 | $97,363 | $106,520 | $116,309 |
5 | $75,239 | $84,873 | $95,469 | $107,099 | $119,835 | $133,755 |
6 | $77,120 | $89,116 | $102,630 | $117,809 | $134,815 | $153,819 |
7 | $79,048 | $93,572 | $110,327 | $129,590 | $151,666 | $176,891 |
8 | $81,024 | $98,251 | $118,601 | $142,549 | $170,625 | $203,425 |
9 | $83,049 | $103,163 | $127,496 | $156,804 | $191,953 | $233,939 |
10 | $85,126 | $108,321 | $137,059 | $172,484 | $215,947 | $269,030 |
11 | $87,254 | $113,738 | $147,338 | $189,732 | $242,940 | $309,384 |
12 | $89,435 | $119,424 | $158,388 | $208,705 | $273,308 | $355,792 |
13 | $91,671 | $125,396 | $170,267 | $229,576 | $307,471 | $409,160 |
14 | $93,963 | $131,665 | $183,038 | $252,534 | $345,905 | $470,534 |
15 | $96,312 | $138,249 | $196,765 | $277,787 | $389,143 | $541,115 |