Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 | $148,000 |
1 | $151,700 | $155,400 | $159,100 | $162,800 | $166,500 | $170,200 |
2 | $155,493 | $163,170 | $171,033 | $179,080 | $187,313 | $195,730 |
3 | $159,380 | $171,329 | $183,860 | $196,988 | $210,727 | $225,090 |
4 | $163,364 | $179,895 | $197,649 | $216,687 | $237,067 | $258,853 |
5 | $167,448 | $188,890 | $212,473 | $238,355 | $266,701 | $297,681 |
6 | $171,635 | $198,334 | $228,409 | $262,191 | $300,038 | $342,333 |
7 | $175,925 | $208,251 | $245,539 | $288,410 | $337,543 | $393,683 |
8 | $180,324 | $218,663 | $263,955 | $317,251 | $379,736 | $452,735 |
9 | $184,832 | $229,597 | $283,751 | $348,976 | $427,203 | $520,646 |
10 | $189,453 | $241,076 | $305,033 | $383,874 | $480,604 | $598,743 |
11 | $194,189 | $253,130 | $327,910 | $422,261 | $540,679 | $688,554 |
12 | $199,044 | $265,787 | $352,503 | $464,487 | $608,264 | $791,837 |
13 | $204,020 | $279,076 | $378,941 | $510,936 | $684,297 | $910,613 |
14 | $209,120 | $293,030 | $407,362 | $562,030 | $769,834 | $1,047,204 |
15 | $214,348 | $307,681 | $437,914 | $618,233 | $866,063 | $1,204,285 |
16 | $219,707 | $323,065 | $470,757 | $680,056 | $974,321 | $1,384,928 |
17 | $225,200 | $339,219 | $506,064 | $748,062 | $1,096,111 | $1,592,667 |
18 | $230,829 | $356,180 | $544,019 | $822,868 | $1,233,125 | $1,831,567 |
19 | $236,600 | $373,989 | $584,820 | $905,155 | $1,387,266 | $2,106,302 |
20 | $242,515 | $392,688 | $628,682 | $995,670 | $1,560,674 | $2,422,248 |