Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 |
1 | $173,225 | $177,450 | $181,675 | $185,900 | $190,125 | $194,350 |
2 | $177,556 | $186,323 | $195,301 | $204,490 | $213,891 | $223,503 |
3 | $181,995 | $195,639 | $209,948 | $224,939 | $240,627 | $257,028 |
4 | $186,544 | $205,421 | $225,694 | $247,433 | $270,705 | $295,582 |
5 | $191,208 | $215,692 | $242,621 | $272,176 | $304,543 | $339,919 |
6 | $195,988 | $226,476 | $260,818 | $299,394 | $342,611 | $390,907 |
7 | $200,888 | $237,800 | $280,379 | $329,333 | $385,438 | $449,543 |
8 | $205,910 | $249,690 | $301,408 | $362,267 | $433,618 | $516,975 |
9 | $211,058 | $262,174 | $324,013 | $398,493 | $487,820 | $594,521 |
10 | $216,334 | $275,283 | $348,314 | $438,342 | $548,797 | $683,699 |
11 | $221,743 | $289,047 | $374,438 | $482,177 | $617,397 | $786,254 |
12 | $227,286 | $303,500 | $402,521 | $530,394 | $694,572 | $904,192 |
13 | $232,968 | $318,675 | $432,710 | $583,434 | $781,393 | $1,039,821 |
14 | $238,793 | $334,608 | $465,163 | $641,777 | $879,067 | $1,195,794 |
15 | $244,762 | $351,339 | $500,050 | $705,955 | $988,950 | $1,375,163 |