Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $152,000 | $152,000 | $152,000 | $152,000 | $152,000 | $152,000 |
1 | $155,800 | $159,600 | $163,400 | $167,200 | $171,000 | $174,800 |
2 | $159,695 | $167,580 | $175,655 | $183,920 | $192,375 | $201,020 |
3 | $163,687 | $175,959 | $188,829 | $202,312 | $216,422 | $231,173 |
4 | $167,780 | $184,757 | $202,991 | $222,543 | $243,475 | $265,849 |
5 | $171,974 | $193,995 | $218,216 | $244,798 | $273,909 | $305,726 |
6 | $176,273 | $203,695 | $234,582 | $269,277 | $308,148 | $351,585 |
7 | $180,680 | $213,879 | $252,175 | $296,205 | $346,666 | $404,323 |
8 | $185,197 | $224,573 | $271,089 | $325,825 | $389,999 | $464,971 |
9 | $189,827 | $235,802 | $291,420 | $358,408 | $438,749 | $534,717 |
10 | $194,573 | $247,592 | $313,277 | $394,249 | $493,593 | $614,925 |
11 | $199,437 | $259,972 | $336,773 | $433,674 | $555,292 | $707,163 |
12 | $204,423 | $272,970 | $362,030 | $477,041 | $624,703 | $813,238 |
13 | $209,534 | $286,619 | $389,183 | $524,745 | $702,791 | $935,224 |
14 | $214,772 | $300,950 | $418,371 | $577,220 | $790,640 | $1,075,507 |
15 | $220,141 | $315,997 | $449,749 | $634,942 | $889,470 | $1,236,833 |