Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 |
1 | $98,400 | $100,800 | $103,200 | $105,600 | $108,000 | $110,400 |
2 | $100,860 | $105,840 | $110,940 | $116,160 | $121,500 | $126,960 |
3 | $103,382 | $111,132 | $119,261 | $127,776 | $136,688 | $146,004 |
4 | $105,966 | $116,689 | $128,205 | $140,554 | $153,773 | $167,905 |
5 | $108,615 | $122,523 | $137,820 | $154,609 | $172,995 | $193,090 |
6 | $111,331 | $128,649 | $148,157 | $170,070 | $194,620 | $222,054 |
7 | $114,114 | $135,082 | $159,269 | $187,077 | $218,947 | $255,362 |
8 | $116,967 | $141,836 | $171,214 | $205,785 | $246,315 | $293,666 |
9 | $119,891 | $148,928 | $184,055 | $226,363 | $277,105 | $337,716 |
10 | $122,888 | $156,374 | $197,859 | $248,999 | $311,743 | $388,374 |
11 | $125,960 | $164,193 | $212,698 | $273,899 | $350,711 | $446,630 |
12 | $129,109 | $172,402 | $228,651 | $301,289 | $394,550 | $513,624 |
13 | $132,337 | $181,022 | $245,800 | $331,418 | $443,868 | $590,668 |
14 | $135,645 | $190,073 | $264,235 | $364,560 | $499,352 | $679,268 |
15 | $139,037 | $199,577 | $284,052 | $401,016 | $561,771 | $781,158 |