Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $85,500 | $85,500 | $85,500 | $85,500 | $85,500 | $85,500 |
1 | $87,638 | $89,775 | $91,913 | $94,050 | $96,188 | $98,325 |
2 | $89,828 | $94,264 | $98,806 | $103,455 | $108,211 | $113,074 |
3 | $92,074 | $98,977 | $106,216 | $113,801 | $121,737 | $130,035 |
4 | $94,376 | $103,926 | $114,183 | $125,181 | $136,954 | $149,540 |
5 | $96,735 | $109,122 | $122,746 | $137,699 | $154,074 | $171,971 |
6 | $99,154 | $114,578 | $131,952 | $151,468 | $173,333 | $197,767 |
7 | $101,633 | $120,307 | $141,849 | $166,615 | $195,000 | $227,432 |
8 | $104,173 | $126,322 | $152,487 | $183,277 | $219,375 | $261,546 |
9 | $106,778 | $132,639 | $163,924 | $201,605 | $246,796 | $300,778 |
10 | $109,447 | $139,270 | $176,218 | $221,765 | $277,646 | $345,895 |
11 | $112,183 | $146,234 | $189,435 | $243,941 | $312,352 | $397,779 |
12 | $114,988 | $153,546 | $203,642 | $268,336 | $351,396 | $457,446 |
13 | $117,863 | $161,223 | $218,915 | $295,169 | $395,320 | $526,063 |
14 | $120,809 | $169,284 | $235,334 | $324,686 | $444,735 | $604,973 |
15 | $123,829 | $177,748 | $252,984 | $357,155 | $500,327 | $695,719 |