Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $179,000 | $179,000 | $179,000 | $179,000 | $179,000 | $179,000 |
1 | $183,475 | $187,950 | $192,425 | $196,900 | $201,375 | $205,850 |
2 | $188,062 | $197,348 | $206,857 | $216,590 | $226,547 | $236,728 |
3 | $192,763 | $207,215 | $222,371 | $238,249 | $254,865 | $272,237 |
4 | $197,583 | $217,576 | $239,049 | $262,074 | $286,723 | $313,072 |
5 | $202,522 | $228,454 | $256,978 | $288,281 | $322,564 | $360,033 |
6 | $207,585 | $239,877 | $276,251 | $317,109 | $362,884 | $414,038 |
7 | $212,775 | $251,871 | $296,970 | $348,820 | $408,245 | $476,144 |
8 | $218,094 | $264,465 | $319,243 | $383,702 | $459,275 | $547,565 |
9 | $223,546 | $277,688 | $343,186 | $422,073 | $516,685 | $629,700 |
10 | $229,135 | $291,572 | $368,925 | $464,280 | $581,270 | $724,155 |
11 | $234,864 | $306,151 | $396,594 | $510,708 | $653,929 | $832,778 |
12 | $240,735 | $321,458 | $426,339 | $561,779 | $735,670 | $957,695 |
13 | $246,753 | $337,531 | $458,314 | $617,957 | $827,629 | $1,101,349 |
14 | $252,922 | $354,408 | $492,687 | $679,752 | $931,083 | $1,266,551 |
15 | $259,245 | $372,128 | $529,639 | $747,727 | $1,047,468 | $1,456,534 |