Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 | $162,000 |
1 | $166,050 | $170,100 | $174,150 | $178,200 | $182,250 | $186,300 |
2 | $170,201 | $178,605 | $187,211 | $196,020 | $205,031 | $214,245 |
3 | $174,456 | $187,535 | $201,252 | $215,622 | $230,660 | $246,382 |
4 | $178,818 | $196,912 | $216,346 | $237,184 | $259,493 | $283,339 |
5 | $183,288 | $206,758 | $232,572 | $260,903 | $291,929 | $325,840 |
6 | $187,870 | $217,095 | $250,015 | $286,993 | $328,420 | $374,716 |
7 | $192,567 | $227,950 | $268,766 | $315,692 | $369,473 | $430,923 |
8 | $197,381 | $239,348 | $288,923 | $347,261 | $415,657 | $495,562 |
9 | $202,316 | $251,315 | $310,593 | $381,988 | $467,614 | $569,896 |
10 | $207,374 | $263,881 | $333,887 | $420,186 | $526,066 | $655,380 |
11 | $212,558 | $277,075 | $358,929 | $462,205 | $591,824 | $753,687 |
12 | $217,872 | $290,929 | $385,848 | $508,425 | $665,802 | $866,741 |
13 | $223,319 | $305,475 | $414,787 | $559,268 | $749,028 | $996,752 |
14 | $228,902 | $320,749 | $445,896 | $615,195 | $842,656 | $1,146,264 |
15 | $234,624 | $336,786 | $479,338 | $676,714 | $947,988 | $1,318,204 |