Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 |
1 | $72,775 | $74,550 | $76,325 | $78,100 | $79,875 | $81,650 |
2 | $74,594 | $78,278 | $82,049 | $85,910 | $89,859 | $93,898 |
3 | $76,459 | $82,191 | $88,203 | $94,501 | $101,092 | $107,982 |
4 | $78,371 | $86,301 | $94,818 | $103,951 | $113,728 | $124,179 |
5 | $80,330 | $90,616 | $101,930 | $114,346 | $127,944 | $142,806 |
6 | $82,338 | $95,147 | $109,574 | $125,781 | $143,937 | $164,227 |
7 | $84,397 | $99,904 | $117,792 | $138,359 | $161,930 | $188,861 |
8 | $86,507 | $104,899 | $126,627 | $152,195 | $182,171 | $217,191 |
9 | $88,669 | $110,144 | $136,124 | $167,414 | $204,942 | $249,769 |
10 | $90,886 | $115,652 | $146,333 | $184,156 | $230,560 | $287,235 |