Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 |
1 | $121,975 | $124,950 | $127,925 | $130,900 | $133,875 | $136,850 |
2 | $125,024 | $131,198 | $137,519 | $143,990 | $150,609 | $157,378 |
3 | $128,150 | $137,757 | $147,833 | $158,389 | $169,436 | $180,984 |
4 | $131,354 | $144,645 | $158,921 | $174,228 | $190,615 | $208,132 |
5 | $134,638 | $151,878 | $170,840 | $191,651 | $214,442 | $239,352 |
6 | $138,004 | $159,471 | $183,653 | $210,816 | $241,247 | $275,254 |
7 | $141,454 | $167,445 | $197,427 | $231,897 | $271,403 | $316,542 |
8 | $144,990 | $175,817 | $212,234 | $255,087 | $305,328 | $364,024 |
9 | $148,615 | $184,608 | $228,151 | $280,596 | $343,494 | $418,627 |
10 | $152,330 | $193,838 | $245,263 | $308,655 | $386,431 | $481,421 |