Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 |
1 | $96,350 | $98,700 | $101,050 | $103,400 | $105,750 | $108,100 |
2 | $98,759 | $103,635 | $108,629 | $113,740 | $118,969 | $124,315 |
3 | $101,228 | $108,817 | $116,776 | $125,114 | $133,840 | $142,962 |
4 | $103,758 | $114,258 | $125,534 | $137,625 | $150,570 | $164,407 |
5 | $106,352 | $119,970 | $134,949 | $151,388 | $169,391 | $189,068 |
6 | $109,011 | $125,969 | $145,070 | $166,527 | $190,565 | $217,428 |
7 | $111,736 | $132,267 | $155,951 | $183,179 | $214,386 | $250,042 |
8 | $114,530 | $138,881 | $167,647 | $201,497 | $241,184 | $287,548 |
9 | $117,393 | $145,825 | $180,220 | $221,647 | $271,332 | $330,680 |
10 | $120,328 | $153,116 | $193,737 | $243,812 | $305,248 | $380,282 |