Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $72,500 | $72,500 | $72,500 | $72,500 | $72,500 | $72,500 |
1 | $74,313 | $76,125 | $77,938 | $79,750 | $81,563 | $83,375 |
2 | $76,170 | $79,931 | $83,783 | $87,725 | $91,758 | $95,881 |
3 | $78,075 | $83,928 | $90,067 | $96,498 | $103,228 | $110,263 |
4 | $80,026 | $88,124 | $96,822 | $106,147 | $116,131 | $126,803 |
5 | $82,027 | $92,530 | $104,083 | $116,762 | $130,647 | $145,823 |
6 | $84,078 | $97,157 | $111,889 | $128,438 | $146,978 | $167,697 |
7 | $86,180 | $102,015 | $120,281 | $141,282 | $165,351 | $192,851 |
8 | $88,334 | $107,116 | $129,302 | $155,410 | $186,019 | $221,779 |
9 | $90,543 | $112,471 | $139,000 | $170,951 | $209,272 | $255,046 |
10 | $92,806 | $118,095 | $149,425 | $188,046 | $235,431 | $293,303 |