Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 | $126,000 |
1 | $129,150 | $132,300 | $135,450 | $138,600 | $141,750 | $144,900 |
2 | $132,379 | $138,915 | $145,609 | $152,460 | $159,469 | $166,635 |
3 | $135,688 | $145,861 | $156,529 | $167,706 | $179,402 | $191,630 |
4 | $139,080 | $153,154 | $168,269 | $184,477 | $201,828 | $220,375 |
5 | $142,557 | $160,811 | $180,889 | $202,924 | $227,056 | $253,431 |
6 | $146,121 | $168,852 | $194,456 | $223,217 | $255,438 | $291,446 |
7 | $149,774 | $177,295 | $209,040 | $245,538 | $287,368 | $335,163 |
8 | $153,519 | $186,159 | $224,718 | $270,092 | $323,289 | $385,437 |
9 | $157,357 | $195,467 | $241,572 | $297,101 | $363,700 | $443,252 |
10 | $161,291 | $205,241 | $259,690 | $326,812 | $409,162 | $509,740 |