Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 |
1 | $84,050 | $86,100 | $88,150 | $90,200 | $92,250 | $94,300 |
2 | $86,151 | $90,405 | $94,761 | $99,220 | $103,781 | $108,445 |
3 | $88,305 | $94,925 | $101,868 | $109,142 | $116,754 | $124,712 |
4 | $90,513 | $99,672 | $109,508 | $120,056 | $131,348 | $143,419 |
5 | $92,775 | $104,655 | $117,722 | $132,062 | $147,767 | $164,931 |
6 | $95,095 | $109,888 | $126,551 | $145,268 | $166,237 | $189,671 |
7 | $97,472 | $115,382 | $136,042 | $159,795 | $187,017 | $218,122 |
8 | $99,909 | $121,151 | $146,245 | $175,774 | $210,394 | $250,840 |
9 | $102,407 | $127,209 | $157,214 | $193,352 | $236,694 | $288,466 |
10 | $104,967 | $133,569 | $169,005 | $212,687 | $266,280 | $331,736 |
11 | $107,591 | $140,248 | $181,680 | $233,956 | $299,565 | $381,496 |
12 | $110,281 | $147,260 | $195,306 | $257,351 | $337,011 | $438,721 |
13 | $113,038 | $154,623 | $209,954 | $283,086 | $379,137 | $504,529 |
14 | $115,864 | $162,354 | $225,700 | $311,395 | $426,530 | $580,208 |
15 | $118,760 | $170,472 | $242,628 | $342,534 | $479,846 | $667,239 |
16 | $121,729 | $178,996 | $260,825 | $376,788 | $539,827 | $767,325 |
17 | $124,773 | $187,946 | $280,387 | $414,467 | $607,305 | $882,424 |
18 | $127,892 | $197,343 | $301,416 | $455,913 | $683,218 | $1,014,787 |
19 | $131,089 | $207,210 | $324,022 | $501,505 | $768,620 | $1,167,005 |
20 | $134,367 | $217,570 | $348,324 | $551,655 | $864,698 | $1,342,056 |
21 | $137,726 | $228,449 | $374,448 | $606,820 | $972,785 | $1,543,364 |
22 | $141,169 | $239,871 | $402,532 | $667,503 | $1,094,383 | $1,774,869 |
23 | $144,698 | $251,865 | $432,722 | $734,253 | $1,231,181 | $2,041,100 |
24 | $148,316 | $264,458 | $465,176 | $807,678 | $1,385,079 | $2,347,264 |
25 | $152,023 | $277,681 | $500,064 | $888,446 | $1,558,213 | $2,699,354 |
26 | $155,824 | $291,565 | $537,569 | $977,290 | $1,752,990 | $3,104,257 |
27 | $159,720 | $306,143 | $577,886 | $1,075,020 | $1,972,114 | $3,569,896 |
28 | $163,713 | $321,451 | $621,228 | $1,182,521 | $2,218,628 | $4,105,380 |
29 | $167,805 | $337,523 | $667,820 | $1,300,774 | $2,495,956 | $4,721,187 |
30 | $172,001 | $354,399 | $717,906 | $1,430,851 | $2,807,951 | $5,429,365 |