Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 |
1 | $127,100 | $130,200 | $133,300 | $136,400 | $139,500 | $142,600 |
2 | $130,278 | $136,710 | $143,298 | $150,040 | $156,938 | $163,990 |
3 | $133,534 | $143,546 | $154,045 | $165,044 | $176,555 | $188,589 |
4 | $136,873 | $150,723 | $165,598 | $181,548 | $198,624 | $216,877 |
5 | $140,295 | $158,259 | $178,018 | $199,703 | $223,452 | $249,408 |
6 | $143,802 | $166,172 | $191,369 | $219,674 | $251,384 | $286,820 |
7 | $147,397 | $174,480 | $205,722 | $241,641 | $282,806 | $329,842 |
8 | $151,082 | $183,204 | $221,151 | $265,805 | $318,157 | $379,319 |
9 | $154,859 | $192,365 | $237,738 | $292,386 | $357,927 | $436,217 |
10 | $158,730 | $201,983 | $255,568 | $321,624 | $402,668 | $501,649 |