Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 |
1 | $101,475 | $103,950 | $106,425 | $108,900 | $111,375 | $113,850 |
2 | $104,012 | $109,148 | $114,407 | $119,790 | $125,297 | $130,928 |
3 | $106,612 | $114,605 | $122,987 | $131,769 | $140,959 | $150,567 |
4 | $109,277 | $120,335 | $132,211 | $144,946 | $158,579 | $173,152 |
5 | $112,009 | $126,352 | $142,127 | $159,440 | $178,401 | $199,124 |
6 | $114,810 | $132,669 | $152,787 | $175,385 | $200,701 | $228,993 |
7 | $117,680 | $139,303 | $164,246 | $192,923 | $225,789 | $263,342 |
8 | $120,622 | $146,268 | $176,564 | $212,215 | $254,013 | $302,843 |
9 | $123,637 | $153,581 | $189,807 | $233,437 | $285,764 | $348,270 |
10 | $126,728 | $161,261 | $204,042 | $256,781 | $321,485 | $400,510 |
11 | $129,897 | $169,324 | $219,345 | $282,459 | $361,670 | $460,587 |
12 | $133,144 | $177,790 | $235,796 | $310,704 | $406,879 | $529,675 |
13 | $136,473 | $186,679 | $253,481 | $341,775 | $457,739 | $609,126 |
14 | $139,884 | $196,013 | $272,492 | $375,952 | $514,956 | $700,495 |
15 | $143,382 | $205,814 | $292,929 | $413,548 | $579,326 | $805,569 |