Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 |
1 | $114,800 | $117,600 | $120,400 | $123,200 | $126,000 | $128,800 |
2 | $117,670 | $123,480 | $129,430 | $135,520 | $141,750 | $148,120 |
3 | $120,612 | $129,654 | $139,137 | $149,072 | $159,469 | $170,338 |
4 | $123,627 | $136,137 | $149,573 | $163,979 | $179,402 | $195,889 |
5 | $126,718 | $142,944 | $160,790 | $180,377 | $201,828 | $225,272 |
6 | $129,886 | $150,091 | $172,850 | $198,415 | $227,056 | $259,063 |
7 | $133,133 | $157,595 | $185,814 | $218,256 | $255,438 | $297,922 |
8 | $136,461 | $165,475 | $199,750 | $240,082 | $287,368 | $342,611 |
9 | $139,873 | $173,749 | $214,731 | $264,090 | $323,289 | $394,002 |
10 | $143,369 | $182,436 | $230,836 | $290,499 | $363,700 | $453,102 |