Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 |
1 | $139,400 | $142,800 | $146,200 | $149,600 | $153,000 | $156,400 |
2 | $142,885 | $149,940 | $157,165 | $164,560 | $172,125 | $179,860 |
3 | $146,457 | $157,437 | $168,952 | $181,016 | $193,641 | $206,839 |
4 | $150,119 | $165,309 | $181,624 | $199,118 | $217,846 | $237,865 |
5 | $153,872 | $173,574 | $195,246 | $219,029 | $245,076 | $273,545 |
6 | $157,718 | $182,253 | $209,889 | $240,932 | $275,711 | $314,576 |
7 | $161,661 | $191,366 | $225,631 | $265,026 | $310,175 | $361,763 |
8 | $165,703 | $200,934 | $242,553 | $291,528 | $348,947 | $416,027 |
9 | $169,845 | $210,981 | $260,744 | $320,681 | $392,565 | $478,431 |
10 | $174,091 | $221,530 | $280,300 | $352,749 | $441,636 | $550,196 |
11 | $178,444 | $232,606 | $301,323 | $388,024 | $496,840 | $632,725 |
12 | $182,905 | $244,236 | $323,922 | $426,826 | $558,945 | $727,634 |
13 | $187,478 | $256,448 | $348,216 | $469,509 | $628,813 | $836,779 |
14 | $192,164 | $269,271 | $374,332 | $516,460 | $707,415 | $962,296 |
15 | $196,969 | $282,734 | $402,407 | $568,106 | $795,842 | $1,106,640 |