Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $70,500 | $70,500 | $70,500 | $70,500 | $70,500 | $70,500 |
1 | $72,263 | $74,025 | $75,788 | $77,550 | $79,313 | $81,075 |
2 | $74,069 | $77,726 | $81,472 | $85,305 | $89,227 | $93,236 |
3 | $75,921 | $81,613 | $87,582 | $93,836 | $100,380 | $107,222 |
4 | $77,819 | $85,693 | $94,151 | $103,219 | $112,927 | $123,305 |
5 | $79,764 | $89,978 | $101,212 | $113,541 | $127,043 | $141,801 |
6 | $81,758 | $94,477 | $108,803 | $124,895 | $142,924 | $163,071 |
7 | $83,802 | $99,201 | $116,963 | $137,385 | $160,789 | $187,531 |
8 | $85,897 | $104,161 | $125,735 | $151,123 | $180,888 | $215,661 |
9 | $88,045 | $109,369 | $135,165 | $166,235 | $203,499 | $248,010 |
10 | $90,246 | $114,837 | $145,303 | $182,859 | $228,936 | $285,212 |
11 | $92,502 | $120,579 | $156,200 | $201,145 | $257,553 | $327,994 |
12 | $94,815 | $126,608 | $167,915 | $221,259 | $289,747 | $377,193 |
13 | $97,185 | $132,938 | $180,509 | $243,385 | $325,966 | $433,772 |
14 | $99,615 | $139,585 | $194,047 | $267,724 | $366,711 | $498,837 |
15 | $102,105 | $146,564 | $208,601 | $294,496 | $412,550 | $573,663 |