Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 | $111,000 |
1 | $113,775 | $116,550 | $119,325 | $122,100 | $124,875 | $127,650 |
2 | $116,619 | $122,378 | $128,274 | $134,310 | $140,484 | $146,798 |
3 | $119,535 | $128,496 | $137,895 | $147,741 | $158,045 | $168,817 |
4 | $122,523 | $134,921 | $148,237 | $162,515 | $177,801 | $194,140 |
5 | $125,586 | $141,667 | $159,355 | $178,767 | $200,026 | $223,261 |
6 | $128,726 | $148,751 | $171,306 | $196,643 | $225,029 | $256,750 |
7 | $131,944 | $156,188 | $184,154 | $216,308 | $253,157 | $295,262 |
8 | $135,243 | $163,998 | $197,966 | $237,938 | $284,802 | $339,552 |
9 | $138,624 | $172,197 | $212,813 | $261,732 | $320,402 | $390,484 |
10 | $142,089 | $180,807 | $228,775 | $287,905 | $360,453 | $449,057 |