Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $89,500 | $89,500 | $89,500 | $89,500 | $89,500 | $89,500 |
1 | $91,738 | $93,975 | $96,213 | $98,450 | $100,688 | $102,925 |
2 | $94,031 | $98,674 | $103,428 | $108,295 | $113,273 | $118,364 |
3 | $96,382 | $103,607 | $111,186 | $119,125 | $127,433 | $136,118 |
4 | $98,791 | $108,788 | $119,524 | $131,037 | $143,362 | $156,536 |
5 | $101,261 | $114,227 | $128,489 | $144,141 | $161,282 | $180,016 |
6 | $103,793 | $119,939 | $138,125 | $158,555 | $181,442 | $207,019 |
7 | $106,387 | $125,935 | $148,485 | $174,410 | $204,122 | $238,072 |
8 | $109,047 | $132,232 | $159,621 | $191,851 | $229,638 | $273,783 |
9 | $111,773 | $138,844 | $171,593 | $211,036 | $258,342 | $314,850 |
10 | $114,568 | $145,786 | $184,462 | $232,140 | $290,635 | $362,077 |