Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 |
1 | $106,600 | $109,200 | $111,800 | $114,400 | $117,000 | $119,600 |
2 | $109,265 | $114,660 | $120,185 | $125,840 | $131,625 | $137,540 |
3 | $111,997 | $120,393 | $129,199 | $138,424 | $148,078 | $158,171 |
4 | $114,797 | $126,413 | $138,889 | $152,266 | $166,588 | $181,897 |
5 | $117,666 | $132,733 | $149,305 | $167,493 | $187,411 | $209,181 |
6 | $120,608 | $139,370 | $160,503 | $184,242 | $210,838 | $240,558 |
7 | $123,623 | $146,338 | $172,541 | $202,667 | $237,193 | $276,642 |
8 | $126,714 | $153,655 | $185,482 | $222,933 | $266,842 | $318,138 |
9 | $129,882 | $161,338 | $199,393 | $245,227 | $300,197 | $365,859 |
10 | $133,129 | $169,405 | $214,347 | $269,749 | $337,721 | $420,738 |