Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 |
1 | $80,975 | $82,950 | $84,925 | $86,900 | $88,875 | $90,850 |
2 | $82,999 | $87,098 | $91,294 | $95,590 | $99,984 | $104,478 |
3 | $85,074 | $91,452 | $98,141 | $105,149 | $112,482 | $120,149 |
4 | $87,201 | $96,025 | $105,502 | $115,664 | $126,543 | $138,171 |
5 | $89,381 | $100,826 | $113,415 | $127,230 | $142,361 | $158,897 |
6 | $91,616 | $105,868 | $121,921 | $139,953 | $160,156 | $182,732 |
7 | $93,906 | $111,161 | $131,065 | $153,949 | $180,175 | $210,142 |
8 | $96,254 | $116,719 | $140,895 | $169,344 | $202,697 | $241,663 |
9 | $98,660 | $122,555 | $151,462 | $186,278 | $228,034 | $277,912 |
10 | $101,127 | $128,683 | $162,821 | $204,906 | $256,538 | $319,599 |
11 | $103,655 | $135,117 | $175,033 | $225,396 | $288,606 | $367,539 |
12 | $106,246 | $141,873 | $188,161 | $247,936 | $324,681 | $422,670 |
13 | $108,902 | $148,966 | $202,273 | $272,729 | $365,267 | $486,070 |
14 | $111,625 | $156,415 | $217,443 | $300,002 | $410,925 | $558,981 |
15 | $114,416 | $164,235 | $233,751 | $330,003 | $462,290 | $642,828 |