Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 |
1 | $109,675 | $112,350 | $115,025 | $117,700 | $120,375 | $123,050 |
2 | $112,417 | $117,968 | $123,652 | $129,470 | $135,422 | $141,508 |
3 | $115,227 | $123,866 | $132,926 | $142,417 | $152,350 | $162,734 |
4 | $118,108 | $130,059 | $142,895 | $156,659 | $171,393 | $187,144 |
5 | $121,061 | $136,562 | $153,612 | $172,325 | $192,817 | $215,215 |
6 | $124,087 | $143,390 | $165,133 | $189,557 | $216,920 | $247,498 |
7 | $127,189 | $150,560 | $177,518 | $208,513 | $244,035 | $284,622 |
8 | $130,369 | $158,088 | $190,832 | $229,364 | $274,539 | $327,315 |
9 | $133,628 | $165,992 | $205,145 | $252,300 | $308,856 | $376,413 |
10 | $136,969 | $174,292 | $220,530 | $277,530 | $347,463 | $432,875 |
11 | $140,393 | $183,006 | $237,070 | $305,283 | $390,896 | $497,806 |
12 | $143,903 | $192,157 | $254,850 | $335,812 | $439,758 | $572,477 |
13 | $147,501 | $201,764 | $273,964 | $369,393 | $494,728 | $658,348 |
14 | $151,188 | $211,853 | $294,512 | $406,332 | $556,569 | $757,101 |
15 | $154,968 | $222,445 | $316,600 | $446,966 | $626,140 | $870,666 |