Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 |
1 | $108,650 | $111,300 | $113,950 | $116,600 | $119,250 | $121,900 |
2 | $111,366 | $116,865 | $122,496 | $128,260 | $134,156 | $140,185 |
3 | $114,150 | $122,708 | $131,683 | $141,086 | $150,926 | $161,213 |
4 | $117,004 | $128,844 | $141,560 | $155,195 | $169,792 | $185,395 |
5 | $119,929 | $135,286 | $152,177 | $170,714 | $191,015 | $213,204 |
6 | $122,928 | $142,050 | $163,590 | $187,785 | $214,892 | $245,184 |
7 | $126,001 | $149,153 | $175,859 | $206,564 | $241,754 | $281,962 |
8 | $129,151 | $156,610 | $189,049 | $227,220 | $271,973 | $324,256 |
9 | $132,379 | $164,441 | $203,227 | $249,942 | $305,970 | $372,895 |
10 | $135,689 | $172,663 | $218,469 | $274,937 | $344,216 | $428,829 |
11 | $139,081 | $181,296 | $234,855 | $302,430 | $387,243 | $493,153 |
12 | $142,558 | $190,361 | $252,469 | $332,673 | $435,648 | $567,127 |
13 | $146,122 | $199,879 | $271,404 | $365,941 | $490,104 | $652,195 |
14 | $149,775 | $209,873 | $291,759 | $402,535 | $551,368 | $750,025 |
15 | $153,520 | $220,366 | $313,641 | $442,788 | $620,288 | $862,529 |