Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 |
1 | $135,300 | $138,600 | $141,900 | $145,200 | $148,500 | $151,800 |
2 | $138,683 | $145,530 | $152,543 | $159,720 | $167,063 | $174,570 |
3 | $142,150 | $152,807 | $163,983 | $175,692 | $187,945 | $200,756 |
4 | $145,703 | $160,447 | $176,282 | $193,261 | $211,438 | $230,869 |
5 | $149,346 | $168,469 | $189,503 | $212,587 | $237,868 | $265,499 |
6 | $153,080 | $176,893 | $203,716 | $233,846 | $267,602 | $305,324 |
7 | $156,907 | $185,737 | $218,994 | $257,231 | $301,052 | $351,123 |
8 | $160,829 | $195,024 | $235,419 | $282,954 | $338,684 | $403,791 |
9 | $164,850 | $204,775 | $253,076 | $311,249 | $381,019 | $464,360 |
10 | $168,971 | $215,014 | $272,056 | $342,374 | $428,646 | $534,014 |