Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 |
1 | $102,500 | $105,000 | $107,500 | $110,000 | $112,500 | $115,000 |
2 | $105,063 | $110,250 | $115,563 | $121,000 | $126,563 | $132,250 |
3 | $107,689 | $115,763 | $124,230 | $133,100 | $142,383 | $152,088 |
4 | $110,381 | $121,551 | $133,547 | $146,410 | $160,181 | $174,901 |
5 | $113,141 | $127,628 | $143,563 | $161,051 | $180,203 | $201,136 |
6 | $115,969 | $134,010 | $154,330 | $177,156 | $202,729 | $231,306 |
7 | $118,869 | $140,710 | $165,905 | $194,872 | $228,070 | $266,002 |
8 | $121,840 | $147,746 | $178,348 | $214,359 | $256,578 | $305,902 |
9 | $124,886 | $155,133 | $191,724 | $235,795 | $288,651 | $351,788 |
10 | $128,008 | $162,889 | $206,103 | $259,374 | $324,732 | $404,556 |
11 | $131,209 | $171,034 | $221,561 | $285,312 | $365,324 | $465,239 |
12 | $134,489 | $179,586 | $238,178 | $313,843 | $410,989 | $535,025 |
13 | $137,851 | $188,565 | $256,041 | $345,227 | $462,363 | $615,279 |
14 | $141,297 | $197,993 | $275,244 | $379,750 | $520,158 | $707,571 |
15 | $144,830 | $207,893 | $295,888 | $417,725 | $585,178 | $813,706 |