Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 |
1 | $89,175 | $91,350 | $93,525 | $95,700 | $97,875 | $100,050 |
2 | $91,404 | $95,918 | $100,539 | $105,270 | $110,109 | $115,058 |
3 | $93,689 | $100,713 | $108,080 | $115,797 | $123,873 | $132,316 |
4 | $96,032 | $105,749 | $116,186 | $127,377 | $139,357 | $152,164 |
5 | $98,433 | $111,036 | $124,900 | $140,114 | $156,777 | $174,988 |
6 | $100,893 | $116,588 | $134,267 | $154,126 | $176,374 | $201,236 |
7 | $103,416 | $122,418 | $144,337 | $169,538 | $198,421 | $231,422 |
8 | $106,001 | $128,539 | $155,163 | $186,492 | $223,223 | $266,135 |
9 | $108,651 | $134,966 | $166,800 | $205,141 | $251,126 | $306,055 |
10 | $111,367 | $141,714 | $179,310 | $225,656 | $282,517 | $351,964 |
11 | $114,152 | $148,800 | $192,758 | $248,221 | $317,832 | $404,758 |
12 | $117,005 | $156,240 | $207,215 | $273,043 | $357,560 | $465,472 |
13 | $119,930 | $164,051 | $222,756 | $300,348 | $402,256 | $535,293 |
14 | $122,929 | $172,254 | $239,463 | $330,382 | $452,537 | $615,586 |
15 | $126,002 | $180,867 | $257,422 | $363,421 | $509,105 | $707,924 |