Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $94,500 | $94,500 | $94,500 | $94,500 | $94,500 | $94,500 |
1 | $96,863 | $99,225 | $101,588 | $103,950 | $106,313 | $108,675 |
2 | $99,284 | $104,186 | $109,207 | $114,345 | $119,602 | $124,976 |
3 | $101,766 | $109,396 | $117,397 | $125,780 | $134,552 | $143,723 |
4 | $104,310 | $114,865 | $126,202 | $138,357 | $151,371 | $165,281 |
5 | $106,918 | $120,609 | $135,667 | $152,193 | $170,292 | $190,073 |
6 | $109,591 | $126,639 | $145,842 | $167,413 | $191,579 | $218,584 |
7 | $112,331 | $132,971 | $156,780 | $184,154 | $215,526 | $251,372 |
8 | $115,139 | $139,620 | $168,539 | $202,569 | $242,467 | $289,078 |
9 | $118,018 | $146,601 | $181,179 | $222,826 | $272,775 | $332,439 |
10 | $120,968 | $153,931 | $194,767 | $245,109 | $306,872 | $382,305 |