Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 |
1 | $126,075 | $129,150 | $132,225 | $135,300 | $138,375 | $141,450 |
2 | $129,227 | $135,608 | $142,142 | $148,830 | $155,672 | $162,668 |
3 | $132,458 | $142,388 | $152,803 | $163,713 | $175,131 | $187,068 |
4 | $135,769 | $149,507 | $164,263 | $180,084 | $197,022 | $215,128 |
5 | $139,163 | $156,983 | $176,582 | $198,093 | $221,650 | $247,397 |
6 | $142,642 | $164,832 | $189,826 | $217,902 | $249,356 | $284,506 |
7 | $146,208 | $173,073 | $204,063 | $239,692 | $280,526 | $327,182 |
8 | $149,864 | $181,727 | $219,368 | $263,661 | $315,591 | $376,260 |
9 | $153,610 | $190,813 | $235,820 | $290,028 | $355,040 | $432,699 |
10 | $157,450 | $200,354 | $253,507 | $319,030 | $399,420 | $497,604 |