Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 |
1 | $147,600 | $151,200 | $154,800 | $158,400 | $162,000 | $165,600 |
2 | $151,290 | $158,760 | $166,410 | $174,240 | $182,250 | $190,440 |
3 | $155,072 | $166,698 | $178,891 | $191,664 | $205,031 | $219,006 |
4 | $158,949 | $175,033 | $192,308 | $210,830 | $230,660 | $251,857 |
5 | $162,923 | $183,785 | $206,731 | $231,913 | $259,493 | $289,635 |
6 | $166,996 | $192,974 | $222,235 | $255,105 | $291,929 | $333,081 |
7 | $171,171 | $202,622 | $238,903 | $280,615 | $328,420 | $383,043 |
8 | $175,450 | $212,754 | $256,821 | $308,677 | $369,473 | $440,499 |
9 | $179,836 | $223,391 | $276,082 | $339,544 | $415,657 | $506,574 |
10 | $184,332 | $234,561 | $296,789 | $373,499 | $467,614 | $582,560 |
11 | $188,940 | $246,289 | $319,048 | $410,849 | $526,066 | $669,944 |
12 | $193,664 | $258,603 | $342,976 | $451,934 | $591,824 | $770,436 |
13 | $198,506 | $271,533 | $368,699 | $497,127 | $665,802 | $886,001 |
14 | $203,468 | $285,110 | $396,352 | $546,840 | $749,028 | $1,018,902 |
15 | $208,555 | $299,366 | $426,078 | $601,524 | $842,656 | $1,171,737 |