Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 |
1 | $110,700 | $113,400 | $116,100 | $118,800 | $121,500 | $124,200 |
2 | $113,468 | $119,070 | $124,808 | $130,680 | $136,688 | $142,830 |
3 | $116,304 | $125,024 | $134,168 | $143,748 | $153,773 | $164,255 |
4 | $119,212 | $131,275 | $144,231 | $158,123 | $172,995 | $188,893 |
5 | $122,192 | $137,838 | $155,048 | $173,935 | $194,620 | $217,227 |
6 | $125,247 | $144,730 | $166,677 | $191,329 | $218,947 | $249,811 |
7 | $128,378 | $151,967 | $179,177 | $210,461 | $246,315 | $287,282 |
8 | $131,588 | $159,565 | $192,616 | $231,508 | $277,105 | $330,374 |
9 | $134,877 | $167,543 | $207,062 | $254,658 | $311,743 | $379,931 |
10 | $138,249 | $175,921 | $222,591 | $280,124 | $350,711 | $436,920 |