Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 |
1 | $99,425 | $101,850 | $104,275 | $106,700 | $109,125 | $111,550 |
2 | $101,911 | $106,943 | $112,096 | $117,370 | $122,766 | $128,283 |
3 | $104,458 | $112,290 | $120,503 | $129,107 | $138,111 | $147,525 |
4 | $107,070 | $117,904 | $129,541 | $142,018 | $155,375 | $169,654 |
5 | $109,747 | $123,799 | $139,256 | $156,219 | $174,797 | $195,102 |
6 | $112,490 | $129,989 | $149,700 | $171,841 | $196,647 | $224,367 |
7 | $115,303 | $136,489 | $160,928 | $189,026 | $221,228 | $258,022 |
8 | $118,185 | $143,313 | $172,997 | $207,928 | $248,881 | $296,725 |
9 | $121,140 | $150,479 | $185,972 | $228,721 | $279,991 | $341,234 |
10 | $124,168 | $158,003 | $199,920 | $251,593 | $314,990 | $392,419 |
11 | $127,272 | $165,903 | $214,914 | $276,752 | $354,364 | $451,282 |
12 | $130,454 | $174,198 | $231,033 | $304,428 | $398,659 | $518,974 |
13 | $133,716 | $182,908 | $248,360 | $334,870 | $448,492 | $596,820 |
14 | $137,058 | $192,053 | $266,987 | $368,357 | $504,553 | $686,343 |
15 | $140,485 | $201,656 | $287,011 | $405,193 | $567,622 | $789,295 |