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 |