Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 |
1 | $97,375 | $99,750 | $102,125 | $104,500 | $106,875 | $109,250 |
2 | $99,809 | $104,738 | $109,784 | $114,950 | $120,234 | $125,638 |
3 | $102,305 | $109,974 | $118,018 | $126,445 | $135,264 | $144,483 |
4 | $104,862 | $115,473 | $126,870 | $139,090 | $152,172 | $166,156 |
5 | $107,484 | $121,247 | $136,385 | $152,998 | $171,193 | $191,079 |
6 | $110,171 | $127,309 | $146,614 | $168,298 | $192,592 | $219,741 |
7 | $112,925 | $133,675 | $157,610 | $185,128 | $216,666 | $252,702 |
8 | $115,748 | $140,358 | $169,430 | $203,641 | $243,750 | $290,607 |
9 | $118,642 | $147,376 | $182,138 | $224,005 | $274,218 | $334,198 |
10 | $121,608 | $154,745 | $195,798 | $246,406 | $308,495 | $384,328 |