Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 |
1 | $142,475 | $145,950 | $149,425 | $152,900 | $156,375 | $159,850 |
2 | $146,037 | $153,248 | $160,632 | $168,190 | $175,922 | $183,828 |
3 | $149,688 | $160,910 | $172,679 | $185,009 | $197,912 | $211,402 |
4 | $153,430 | $168,955 | $185,630 | $203,510 | $222,651 | $243,112 |
5 | $157,266 | $177,403 | $199,552 | $223,861 | $250,483 | $279,579 |
6 | $161,197 | $186,273 | $214,519 | $246,247 | $281,793 | $321,515 |
7 | $165,227 | $195,587 | $230,608 | $270,872 | $317,017 | $369,743 |
8 | $169,358 | $205,366 | $247,903 | $297,959 | $356,644 | $425,204 |
9 | $173,592 | $215,635 | $266,496 | $327,755 | $401,225 | $488,985 |
10 | $177,932 | $226,416 | $286,483 | $360,530 | $451,378 | $562,333 |
11 | $182,380 | $237,737 | $307,970 | $396,583 | $507,800 | $646,682 |
12 | $186,940 | $249,624 | $331,067 | $436,242 | $571,275 | $743,685 |
13 | $191,613 | $262,105 | $355,897 | $479,866 | $642,684 | $855,237 |
14 | $196,403 | $275,210 | $382,590 | $527,852 | $723,020 | $983,523 |
15 | $201,313 | $288,971 | $411,284 | $580,637 | $813,397 | $1,131,052 |