Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 |
1 | $116,850 | $119,700 | $122,550 | $125,400 | $128,250 | $131,100 |
2 | $119,771 | $125,685 | $131,741 | $137,940 | $144,281 | $150,765 |
3 | $122,766 | $131,969 | $141,622 | $151,734 | $162,316 | $173,380 |
4 | $125,835 | $138,568 | $152,243 | $166,907 | $182,606 | $199,387 |
5 | $128,981 | $145,496 | $163,662 | $183,598 | $205,432 | $229,295 |
6 | $132,205 | $152,771 | $175,936 | $201,958 | $231,111 | $263,689 |
7 | $135,510 | $160,409 | $189,132 | $222,154 | $259,999 | $303,242 |
8 | $138,898 | $168,430 | $203,316 | $244,369 | $292,499 | $348,729 |
9 | $142,370 | $176,851 | $218,565 | $268,806 | $329,062 | $401,038 |
10 | $145,930 | $185,694 | $234,958 | $295,687 | $370,195 | $461,194 |