Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $71,500 | $71,500 | $71,500 | $71,500 | $71,500 | $71,500 |
1 | $73,288 | $75,075 | $76,863 | $78,650 | $80,438 | $82,225 |
2 | $75,120 | $78,829 | $82,627 | $86,515 | $90,492 | $94,559 |
3 | $76,998 | $82,770 | $88,824 | $95,167 | $101,804 | $108,743 |
4 | $78,923 | $86,909 | $95,486 | $104,683 | $114,529 | $125,054 |
5 | $80,896 | $91,254 | $102,647 | $115,151 | $128,845 | $143,812 |
6 | $82,918 | $95,817 | $110,346 | $126,667 | $144,951 | $165,384 |
7 | $84,991 | $100,608 | $118,622 | $139,333 | $163,070 | $190,191 |
8 | $87,116 | $105,638 | $127,519 | $153,267 | $183,454 | $218,720 |
9 | $89,294 | $110,920 | $137,083 | $168,593 | $206,385 | $251,528 |
10 | $91,526 | $116,466 | $147,364 | $185,453 | $232,183 | $289,257 |
11 | $93,814 | $122,289 | $158,416 | $203,998 | $261,206 | $332,646 |
12 | $96,160 | $128,404 | $170,297 | $224,398 | $293,857 | $382,543 |
13 | $98,564 | $134,824 | $183,070 | $246,837 | $330,589 | $439,924 |
14 | $101,028 | $141,565 | $196,800 | $271,521 | $371,913 | $505,913 |
15 | $103,553 | $148,643 | $211,560 | $298,673 | $418,402 | $581,800 |