Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 |
1 | $92,763 | $95,025 | $97,288 | $99,550 | $101,813 | $104,075 |
2 | $95,082 | $99,776 | $104,584 | $109,505 | $114,539 | $119,686 |
3 | $97,459 | $104,765 | $112,428 | $120,456 | $128,856 | $137,639 |
4 | $99,895 | $110,003 | $120,860 | $132,501 | $144,964 | $158,285 |
5 | $102,392 | $115,503 | $129,924 | $145,751 | $163,084 | $182,028 |
6 | $104,952 | $121,279 | $139,669 | $160,326 | $183,469 | $209,332 |
7 | $107,576 | $127,343 | $150,144 | $176,359 | $206,403 | $240,732 |
8 | $110,265 | $133,710 | $161,405 | $193,995 | $232,203 | $276,842 |
9 | $113,022 | $140,395 | $173,510 | $213,394 | $261,229 | $318,368 |
10 | $115,848 | $147,415 | $186,523 | $234,734 | $293,883 | $366,123 |