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 |