Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 |
1 | $123,000 | $126,000 | $129,000 | $132,000 | $135,000 | $138,000 |
2 | $126,075 | $132,300 | $138,675 | $145,200 | $151,875 | $158,700 |
3 | $129,227 | $138,915 | $149,076 | $159,720 | $170,859 | $182,505 |
4 | $132,458 | $145,861 | $160,256 | $175,692 | $192,217 | $209,881 |
5 | $135,769 | $153,154 | $172,276 | $193,261 | $216,244 | $241,363 |
6 | $139,163 | $160,811 | $185,196 | $212,587 | $243,274 | $277,567 |
7 | $142,642 | $168,852 | $199,086 | $233,846 | $273,684 | $319,202 |
8 | $146,208 | $177,295 | $214,017 | $257,231 | $307,894 | $367,083 |
9 | $149,864 | $186,159 | $230,069 | $282,954 | $346,381 | $422,145 |
10 | $153,610 | $195,467 | $247,324 | $311,249 | $389,679 | $485,467 |