Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 |
1 | $82,000 | $84,000 | $86,000 | $88,000 | $90,000 | $92,000 |
2 | $84,050 | $88,200 | $92,450 | $96,800 | $101,250 | $105,800 |
3 | $86,151 | $92,610 | $99,384 | $106,480 | $113,906 | $121,670 |
4 | $88,305 | $97,241 | $106,838 | $117,128 | $128,145 | $139,921 |
5 | $90,513 | $102,103 | $114,850 | $128,841 | $144,163 | $160,909 |
6 | $92,775 | $107,208 | $123,464 | $141,725 | $162,183 | $185,045 |
7 | $95,095 | $112,568 | $132,724 | $155,897 | $182,456 | $212,802 |
8 | $97,472 | $118,196 | $142,678 | $171,487 | $205,263 | $244,722 |
9 | $99,909 | $124,106 | $153,379 | $188,636 | $230,921 | $281,430 |
10 | $102,407 | $130,312 | $164,883 | $207,499 | $259,786 | $323,645 |