Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $74,500 | $74,500 | $74,500 | $74,500 | $74,500 | $74,500 |
1 | $76,363 | $78,225 | $80,088 | $81,950 | $83,813 | $85,675 |
2 | $78,272 | $82,136 | $86,094 | $90,145 | $94,289 | $98,526 |
3 | $80,228 | $86,243 | $92,551 | $99,160 | $106,075 | $113,305 |
4 | $82,234 | $90,555 | $99,492 | $109,075 | $119,335 | $130,301 |
5 | $84,290 | $95,083 | $106,954 | $119,983 | $134,251 | $149,846 |
6 | $86,397 | $99,837 | $114,976 | $131,981 | $151,033 | $172,323 |
7 | $88,557 | $104,829 | $123,599 | $145,179 | $169,912 | $198,171 |
8 | $90,771 | $110,070 | $132,869 | $159,697 | $191,151 | $227,897 |
9 | $93,040 | $115,574 | $142,834 | $175,667 | $215,045 | $262,082 |
10 | $95,366 | $121,353 | $153,547 | $193,234 | $241,925 | $301,394 |