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 |
11 | $105,623 | $137,682 | $178,357 | $229,676 | $294,086 | $374,518 |
12 | $108,264 | $144,566 | $191,733 | $252,643 | $330,846 | $430,695 |
13 | $110,970 | $151,795 | $206,113 | $277,908 | $372,202 | $495,299 |
14 | $113,744 | $159,384 | $221,572 | $305,699 | $418,727 | $569,594 |
15 | $116,588 | $167,354 | $238,190 | $336,268 | $471,068 | $655,033 |
16 | $119,503 | $175,721 | $256,054 | $369,895 | $529,952 | $753,288 |
17 | $122,490 | $184,507 | $275,258 | $406,885 | $596,196 | $866,282 |
18 | $125,553 | $193,733 | $295,902 | $447,573 | $670,720 | $996,224 |
19 | $128,691 | $203,419 | $318,095 | $492,331 | $754,560 | $1,145,658 |
20 | $131,909 | $213,590 | $341,952 | $541,564 | $848,880 | $1,317,506 |