Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $77,500 | $77,500 | $77,500 | $77,500 | $77,500 | $77,500 |
1 | $79,438 | $81,375 | $83,313 | $85,250 | $87,188 | $89,125 |
2 | $81,423 | $85,444 | $89,561 | $93,775 | $98,086 | $102,494 |
3 | $83,459 | $89,716 | $96,278 | $103,153 | $110,347 | $117,868 |
4 | $85,545 | $94,202 | $103,499 | $113,468 | $124,140 | $135,548 |
5 | $87,684 | $98,912 | $111,261 | $124,815 | $139,658 | $155,880 |
6 | $89,876 | $103,857 | $119,606 | $137,296 | $157,115 | $179,262 |
7 | $92,123 | $109,050 | $128,576 | $151,026 | $176,754 | $206,152 |
8 | $94,426 | $114,503 | $138,220 | $166,128 | $198,848 | $237,074 |
9 | $96,787 | $120,228 | $148,586 | $182,741 | $223,704 | $272,635 |
10 | $99,207 | $126,239 | $159,730 | $201,015 | $251,667 | $313,531 |
11 | $101,687 | $132,551 | $171,710 | $221,117 | $283,126 | $360,560 |
12 | $104,229 | $139,179 | $184,588 | $243,228 | $318,517 | $414,644 |
13 | $106,835 | $146,138 | $198,432 | $267,551 | $358,331 | $476,841 |
14 | $109,505 | $153,445 | $213,314 | $294,306 | $403,122 | $548,367 |
15 | $112,243 | $161,117 | $229,313 | $323,737 | $453,513 | $630,622 |
16 | $115,049 | $169,173 | $246,511 | $356,110 | $510,202 | $725,216 |
17 | $117,925 | $177,631 | $265,000 | $391,721 | $573,977 | $833,998 |
18 | $120,874 | $186,513 | $284,875 | $430,894 | $645,724 | $959,098 |
19 | $123,895 | $195,839 | $306,240 | $473,983 | $726,440 | $1,102,962 |
20 | $126,993 | $205,631 | $329,208 | $521,381 | $817,245 | $1,268,407 |