Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $161,000 | $161,000 | $161,000 | $161,000 | $161,000 | $161,000 |
1 | $165,025 | $169,050 | $173,075 | $177,100 | $181,125 | $185,150 |
2 | $169,151 | $177,503 | $186,056 | $194,810 | $203,766 | $212,923 |
3 | $173,379 | $186,378 | $200,010 | $214,291 | $229,236 | $244,861 |
4 | $177,714 | $195,697 | $215,011 | $235,720 | $257,891 | $281,590 |
5 | $182,157 | $205,481 | $231,136 | $259,292 | $290,127 | $323,829 |
6 | $186,711 | $215,755 | $248,472 | $285,221 | $326,393 | $372,403 |
7 | $191,378 | $226,543 | $267,107 | $313,743 | $367,192 | $428,263 |
8 | $196,163 | $237,870 | $287,140 | $345,118 | $413,091 | $492,503 |
9 | $201,067 | $249,764 | $308,675 | $379,630 | $464,728 | $566,378 |
10 | $206,094 | $262,252 | $331,826 | $417,593 | $522,819 | $651,335 |