Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79,500 | $79,500 | $79,500 | $79,500 | $79,500 | $79,500 |
1 | $81,488 | $83,475 | $85,463 | $87,450 | $89,438 | $91,425 |
2 | $83,525 | $87,649 | $91,872 | $96,195 | $100,617 | $105,139 |
3 | $85,613 | $92,031 | $98,763 | $105,815 | $113,194 | $120,910 |
4 | $87,753 | $96,633 | $106,170 | $116,396 | $127,344 | $139,046 |
5 | $89,947 | $101,464 | $114,133 | $128,036 | $143,262 | $159,903 |
6 | $92,196 | $106,538 | $122,692 | $140,839 | $161,169 | $183,888 |
7 | $94,501 | $111,864 | $131,894 | $154,923 | $181,315 | $211,472 |
8 | $96,863 | $117,458 | $141,786 | $170,415 | $203,980 | $243,192 |
9 | $99,285 | $123,331 | $152,420 | $187,457 | $229,477 | $279,671 |
10 | $101,767 | $129,497 | $163,852 | $206,203 | $258,162 | $321,622 |
11 | $104,311 | $135,972 | $176,141 | $226,823 | $290,432 | $369,865 |
12 | $106,919 | $142,771 | $189,351 | $249,505 | $326,736 | $425,345 |
13 | $109,592 | $149,909 | $203,553 | $274,456 | $367,578 | $489,147 |
14 | $112,331 | $157,405 | $218,819 | $301,901 | $413,526 | $562,519 |
15 | $115,140 | $165,275 | $235,231 | $332,091 | $465,216 | $646,896 |
16 | $118,018 | $173,539 | $252,873 | $365,300 | $523,368 | $743,931 |
17 | $120,969 | $182,215 | $271,839 | $401,830 | $588,789 | $855,520 |
18 | $123,993 | $191,326 | $292,226 | $442,013 | $662,388 | $983,849 |
19 | $127,093 | $200,893 | $314,143 | $486,215 | $745,187 | $1,131,426 |
20 | $130,270 | $210,937 | $337,704 | $534,836 | $838,335 | $1,301,140 |