Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 |
1 | $156,825 | $160,650 | $164,475 | $168,300 | $172,125 | $175,950 |
2 | $160,746 | $168,683 | $176,811 | $185,130 | $193,641 | $202,343 |
3 | $164,764 | $177,117 | $190,071 | $203,643 | $217,846 | $232,694 |
4 | $168,883 | $185,972 | $204,327 | $224,007 | $245,076 | $267,598 |
5 | $173,105 | $195,271 | $219,651 | $246,408 | $275,711 | $307,738 |
6 | $177,433 | $205,035 | $236,125 | $271,049 | $310,175 | $353,898 |
7 | $181,869 | $215,286 | $253,835 | $298,154 | $348,947 | $406,983 |
8 | $186,416 | $226,051 | $272,872 | $327,969 | $392,565 | $468,030 |
9 | $191,076 | $237,353 | $293,338 | $360,766 | $441,636 | $538,235 |
10 | $195,853 | $249,221 | $315,338 | $396,843 | $496,840 | $618,970 |
11 | $200,749 | $261,682 | $338,988 | $436,527 | $558,945 | $711,816 |
12 | $205,768 | $274,766 | $364,412 | $480,180 | $628,813 | $818,588 |
13 | $210,912 | $288,504 | $391,743 | $528,197 | $707,415 | $941,377 |
14 | $216,185 | $302,930 | $421,124 | $581,017 | $795,842 | $1,082,583 |
15 | $221,590 | $318,076 | $452,708 | $639,119 | $895,322 | $1,244,970 |