Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 |
1 | $132,225 | $135,450 | $138,675 | $141,900 | $145,125 | $148,350 |
2 | $135,531 | $142,223 | $149,076 | $156,090 | $163,266 | $170,603 |
3 | $138,919 | $149,334 | $160,256 | $171,699 | $183,674 | $196,193 |