Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 |
1 | $93,275 | $95,550 | $97,825 | $100,100 | $102,375 | $104,650 |
2 | $95,607 | $100,328 | $105,162 | $110,110 | $115,172 | $120,348 |
3 | $97,997 | $105,344 | $113,049 | $121,121 | $129,568 | $138,400 |
4 | $100,447 | $110,611 | $121,528 | $133,233 | $145,764 | $159,160 |
5 | $102,958 | $116,142 | $130,642 | $146,556 | $163,985 | $183,034 |
6 | $105,532 | $121,949 | $140,440 | $161,212 | $184,483 | $210,489 |
7 | $108,170 | $128,046 | $150,973 | $177,333 | $207,543 | $242,062 |
8 | $110,875 | $134,448 | $162,296 | $195,067 | $233,486 | $278,371 |
9 | $113,647 | $141,171 | $174,469 | $214,573 | $262,672 | $320,127 |
10 | $116,488 | $148,229 | $187,554 | $236,031 | $295,506 | $368,146 |