Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 |
1 | $133,250 | $136,500 | $139,750 | $143,000 | $146,250 | $149,500 |
2 | $136,581 | $143,325 | $150,231 | $157,300 | $164,531 | $171,925 |
3 | $139,996 | $150,491 | $161,499 | $173,030 | $185,098 | $197,714 |
4 | $143,496 | $158,016 | $173,611 | $190,333 | $208,235 | $227,371 |
5 | $147,083 | $165,917 | $186,632 | $209,366 | $234,264 | $261,476 |
6 | $150,760 | $174,212 | $200,629 | $230,303 | $263,547 | $300,698 |
7 | $154,529 | $182,923 | $215,676 | $253,333 | $296,491 | $345,803 |
8 | $158,392 | $192,069 | $231,852 | $278,667 | $333,552 | $397,673 |
9 | $162,352 | $201,673 | $249,241 | $306,533 | $375,246 | $457,324 |
10 | $166,411 | $211,756 | $267,934 | $337,187 | $422,152 | $525,923 |
11 | $170,571 | $222,344 | $288,029 | $370,905 | $474,921 | $604,811 |
12 | $174,836 | $233,461 | $309,631 | $407,996 | $534,286 | $695,533 |
13 | $179,206 | $245,134 | $332,854 | $448,795 | $601,072 | $799,862 |
14 | $183,687 | $257,391 | $357,818 | $493,675 | $676,205 | $919,842 |
15 | $188,279 | $270,261 | $384,654 | $543,042 | $760,731 | $1,057,818 |