Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 |
1 | $78,925 | $80,850 | $82,775 | $84,700 | $86,625 | $88,550 |
2 | $80,898 | $84,893 | $88,983 | $93,170 | $97,453 | $101,833 |
3 | $82,921 | $89,137 | $95,657 | $102,487 | $109,635 | $117,107 |
4 | $84,994 | $93,594 | $102,831 | $112,736 | $123,339 | $134,673 |
5 | $87,118 | $98,274 | $110,543 | $124,009 | $138,757 | $154,875 |
6 | $89,296 | $103,187 | $118,834 | $136,410 | $156,101 | $178,106 |
7 | $91,529 | $108,347 | $127,747 | $150,051 | $175,614 | $204,822 |
8 | $93,817 | $113,764 | $137,328 | $165,056 | $197,565 | $235,545 |
9 | $96,162 | $119,452 | $147,627 | $181,562 | $222,261 | $270,876 |
10 | $98,567 | $125,425 | $158,699 | $199,718 | $250,044 | $311,508 |