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 |
4 | $142,392 | $156,800 | $172,276 | $188,869 | $206,633 | $225,622 |
5 | $145,952 | $164,640 | $185,196 | $207,756 | $232,462 | $259,465 |