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 |