Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 |
1 | $85,075 | $87,150 | $89,225 | $91,300 | $93,375 | $95,450 |
2 | $87,202 | $91,508 | $95,917 | $100,430 | $105,047 | $109,768 |
3 | $89,382 | $96,083 | $103,111 | $110,473 | $118,178 | $126,233 |
4 | $91,616 | $100,887 | $110,844 | $121,520 | $132,950 | $145,168 |
5 | $93,907 | $105,931 | $119,157 | $133,672 | $149,569 | $166,943 |
6 | $96,255 | $111,228 | $128,094 | $147,040 | $168,265 | $191,984 |
7 | $98,661 | $116,789 | $137,701 | $161,744 | $189,298 | $220,782 |
8 | $101,127 | $122,629 | $148,029 | $177,918 | $212,960 | $253,899 |
9 | $103,656 | $128,760 | $159,131 | $195,710 | $239,580 | $291,984 |
10 | $106,247 | $135,198 | $171,066 | $215,281 | $269,528 | $335,781 |
11 | $108,903 | $141,958 | $183,896 | $236,809 | $303,219 | $386,148 |
12 | $111,626 | $149,056 | $197,688 | $260,490 | $341,121 | $444,071 |
13 | $114,416 | $156,509 | $212,514 | $286,539 | $383,761 | $510,681 |
14 | $117,277 | $164,334 | $228,453 | $315,192 | $431,731 | $587,284 |
15 | $120,209 | $172,551 | $245,587 | $346,712 | $485,698 | $675,376 |