Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 |
1 | $167,075 | $171,150 | $175,225 | $179,300 | $183,375 | $187,450 |
2 | $171,252 | $179,708 | $188,367 | $197,230 | $206,297 | $215,568 |
3 | $175,533 | $188,693 | $202,494 | $216,953 | $232,084 | $247,903 |
4 | $179,922 | $198,128 | $217,681 | $238,648 | $261,094 | $285,088 |
5 | $184,420 | $208,034 | $234,008 | $262,513 | $293,731 | $327,851 |
6 | $189,030 | $218,436 | $251,558 | $288,764 | $330,448 | $377,029 |
7 | $193,756 | $229,357 | $270,425 | $317,641 | $371,754 | $433,583 |
8 | $198,600 | $240,825 | $290,707 | $349,405 | $418,223 | $498,621 |
9 | $203,565 | $252,866 | $312,510 | $384,345 | $470,501 | $573,414 |
10 | $208,654 | $265,510 | $335,948 | $422,780 | $529,313 | $659,426 |
11 | $213,870 | $278,785 | $361,144 | $465,058 | $595,477 | $758,340 |
12 | $219,217 | $292,725 | $388,230 | $511,564 | $669,912 | $872,091 |
13 | $224,697 | $307,361 | $417,347 | $562,720 | $753,651 | $1,002,904 |
14 | $230,315 | $322,729 | $448,648 | $618,992 | $847,858 | $1,153,340 |
15 | $236,073 | $338,865 | $482,297 | $680,891 | $953,840 | $1,326,341 |