Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 |
1 | $74,825 | $76,650 | $78,475 | $80,300 | $82,125 | $83,950 |
2 | $76,696 | $80,483 | $84,361 | $88,330 | $92,391 | $96,543 |
3 | $78,613 | $84,507 | $90,688 | $97,163 | $103,939 | $111,024 |
4 | $80,578 | $88,732 | $97,489 | $106,879 | $116,932 | $127,677 |
5 | $82,593 | $93,169 | $104,801 | $117,567 | $131,548 | $146,829 |
6 | $84,658 | $97,827 | $112,661 | $129,324 | $147,992 | $168,853 |
7 | $86,774 | $102,718 | $121,111 | $142,256 | $166,491 | $194,181 |
8 | $88,943 | $107,854 | $130,194 | $156,482 | $187,302 | $223,309 |
9 | $91,167 | $113,247 | $139,958 | $172,130 | $210,715 | $256,805 |
10 | $93,446 | $118,909 | $150,455 | $189,343 | $237,054 | $295,326 |