Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $147,000 | $147,000 | $147,000 | $147,000 | $147,000 | $147,000 |
1 | $150,675 | $154,350 | $158,025 | $161,700 | $165,375 | $169,050 |
2 | $154,442 | $162,068 | $169,877 | $177,870 | $186,047 | $194,408 |
3 | $158,303 | $170,171 | $182,618 | $195,657 | $209,303 | $223,569 |
4 | $162,260 | $178,679 | $196,314 | $215,223 | $235,466 | $257,104 |
5 | $166,317 | $187,613 | $211,038 | $236,745 | $264,899 | $295,670 |
6 | $170,475 | $196,994 | $226,865 | $260,419 | $298,011 | $340,020 |
7 | $174,737 | $206,844 | $243,880 | $286,461 | $335,263 | $391,023 |
8 | $179,105 | $217,186 | $262,171 | $315,108 | $377,170 | $449,676 |
9 | $183,583 | $228,045 | $281,834 | $346,618 | $424,317 | $517,128 |
10 | $188,172 | $239,448 | $302,972 | $381,280 | $477,356 | $594,697 |
11 | $192,877 | $251,420 | $325,695 | $419,408 | $537,026 | $683,902 |
12 | $197,699 | $263,991 | $350,122 | $461,349 | $604,154 | $786,487 |
13 | $202,641 | $277,190 | $376,381 | $507,484 | $679,673 | $904,460 |
14 | $207,707 | $291,050 | $404,609 | $558,232 | $764,632 | $1,040,129 |
15 | $212,900 | $305,602 | $434,955 | $614,055 | $860,211 | $1,196,148 |