Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 |
1 | $73,800 | $75,600 | $77,400 | $79,200 | $81,000 | $82,800 |
2 | $75,645 | $79,380 | $83,205 | $87,120 | $91,125 | $95,220 |
3 | $77,536 | $83,349 | $89,445 | $95,832 | $102,516 | $109,503 |
4 | $79,475 | $87,516 | $96,154 | $105,415 | $115,330 | $125,928 |
5 | $81,461 | $91,892 | $103,365 | $115,957 | $129,746 | $144,818 |
6 | $83,498 | $96,487 | $111,118 | $127,552 | $145,965 | $166,540 |
7 | $85,585 | $101,311 | $119,452 | $140,308 | $164,210 | $191,521 |
8 | $87,725 | $106,377 | $128,410 | $154,338 | $184,736 | $220,250 |
9 | $89,918 | $111,696 | $138,041 | $169,772 | $207,829 | $253,287 |
10 | $92,166 | $117,280 | $148,394 | $186,749 | $233,807 | $291,280 |
11 | $94,470 | $123,144 | $159,524 | $205,424 | $263,033 | $334,972 |
12 | $96,832 | $129,302 | $171,488 | $225,967 | $295,912 | $385,218 |
13 | $99,253 | $135,767 | $184,350 | $248,564 | $332,901 | $443,001 |
14 | $101,734 | $142,555 | $198,176 | $273,420 | $374,514 | $509,451 |
15 | $104,277 | $149,683 | $213,039 | $300,762 | $421,328 | $585,868 |