Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $81,500 | $81,500 | $81,500 | $81,500 | $81,500 | $81,500 |
1 | $83,538 | $85,575 | $87,613 | $89,650 | $91,688 | $93,725 |
2 | $85,626 | $89,854 | $94,183 | $98,615 | $103,148 | $107,784 |
3 | $87,767 | $94,346 | $101,247 | $108,477 | $116,042 | $123,951 |
4 | $89,961 | $99,064 | $108,841 | $119,324 | $130,547 | $142,544 |
5 | $92,210 | $104,017 | $117,004 | $131,257 | $146,866 | $163,926 |
6 | $94,515 | $109,218 | $125,779 | $144,382 | $165,224 | $188,514 |
7 | $96,878 | $114,679 | $135,213 | $158,820 | $185,877 | $216,792 |
8 | $99,300 | $120,413 | $145,353 | $174,702 | $209,111 | $249,310 |
9 | $101,782 | $126,433 | $156,255 | $192,173 | $235,250 | $286,707 |
10 | $104,327 | $132,755 | $167,974 | $211,390 | $264,657 | $329,713 |
11 | $106,935 | $139,393 | $180,572 | $232,529 | $297,739 | $379,170 |
12 | $109,608 | $146,362 | $194,115 | $255,782 | $334,956 | $436,045 |
13 | $112,349 | $153,680 | $208,674 | $281,360 | $376,826 | $501,452 |
14 | $115,157 | $161,364 | $224,324 | $309,496 | $423,929 | $576,670 |
15 | $118,036 | $169,433 | $241,149 | $340,446 | $476,920 | $663,171 |