Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 | $151,000 |
1 | $154,775 | $158,550 | $162,325 | $166,100 | $169,875 | $173,650 |
2 | $158,644 | $166,478 | $174,499 | $182,710 | $191,109 | $199,698 |
3 | $162,610 | $174,801 | $187,587 | $200,981 | $214,998 | $229,652 |
4 | $166,676 | $183,541 | $201,656 | $221,079 | $241,873 | $264,100 |
5 | $170,843 | $192,719 | $216,780 | $243,187 | $272,107 | $303,715 |
6 | $175,114 | $202,354 | $233,039 | $267,506 | $306,120 | $349,272 |
7 | $179,492 | $212,472 | $250,516 | $294,256 | $344,385 | $401,663 |
8 | $183,979 | $223,096 | $269,305 | $323,682 | $387,433 | $461,912 |
9 | $188,578 | $234,251 | $289,503 | $356,050 | $435,863 | $531,199 |
10 | $193,293 | $245,963 | $311,216 | $391,655 | $490,345 | $610,879 |
11 | $198,125 | $258,261 | $334,557 | $430,821 | $551,639 | $702,511 |
12 | $203,078 | $271,174 | $359,649 | $473,903 | $620,593 | $807,888 |
13 | $208,155 | $284,733 | $386,622 | $521,293 | $698,168 | $929,071 |
14 | $213,359 | $298,970 | $415,619 | $573,422 | $785,439 | $1,068,432 |
15 | $218,693 | $313,918 | $446,790 | $630,764 | $883,618 | $1,228,696 |