Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $80,500 | $80,500 | $80,500 | $80,500 | $80,500 | $80,500 |
1 | $82,513 | $84,525 | $86,538 | $88,550 | $90,563 | $92,575 |
2 | $84,575 | $88,751 | $93,028 | $97,405 | $101,883 | $106,461 |
3 | $86,690 | $93,189 | $100,005 | $107,146 | $114,618 | $122,430 |
4 | $88,857 | $97,848 | $107,505 | $117,860 | $128,945 | $140,795 |
5 | $91,078 | $102,741 | $115,568 | $129,646 | $145,064 | $161,914 |
6 | $93,355 | $107,878 | $124,236 | $142,611 | $163,197 | $186,201 |
7 | $95,689 | $113,272 | $133,553 | $156,872 | $183,596 | $214,132 |
8 | $98,081 | $118,935 | $143,570 | $172,559 | $206,546 | $246,251 |
9 | $100,533 | $124,882 | $154,338 | $189,815 | $232,364 | $283,189 |
10 | $103,047 | $131,126 | $165,913 | $208,796 | $261,409 | $325,667 |