Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $86,500 | $86,500 | $86,500 | $86,500 | $86,500 | $86,500 |
1 | $88,663 | $90,825 | $92,988 | $95,150 | $97,313 | $99,475 |
2 | $90,879 | $95,366 | $99,962 | $104,665 | $109,477 | $114,396 |
3 | $93,151 | $100,135 | $107,459 | $115,132 | $123,161 | $131,556 |
4 | $95,480 | $105,141 | $115,518 | $126,645 | $138,556 | $151,289 |