Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 |
1 | $134,275 | $137,550 | $140,825 | $144,100 | $147,375 | $150,650 |
2 | $137,632 | $144,428 | $151,387 | $158,510 | $165,797 | $173,248 |
3 | $141,073 | $151,649 | $162,741 | $174,361 | $186,521 | $199,235 |
4 | $144,599 | $159,231 | $174,946 | $191,797 | $209,837 | $229,120 |
5 | $148,214 | $167,193 | $188,067 | $210,977 | $236,066 | $263,488 |
6 | $151,920 | $175,553 | $202,172 | $232,074 | $265,575 | $303,011 |
7 | $155,718 | $184,330 | $217,335 | $255,282 | $298,771 | $348,463 |
8 | $159,611 | $193,547 | $233,636 | $280,810 | $336,118 | $400,732 |
9 | $163,601 | $203,224 | $251,158 | $308,891 | $378,132 | $460,842 |
10 | $167,691 | $213,385 | $269,995 | $339,780 | $425,399 | $529,968 |