Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 | $154,000 |
1 | $157,850 | $161,700 | $165,550 | $169,400 | $173,250 | $177,100 |
2 | $161,796 | $169,785 | $177,966 | $186,340 | $194,906 | $203,665 |
3 | $165,841 | $178,274 | $191,314 | $204,974 | $219,270 | $234,215 |
4 | $169,987 | $187,188 | $205,662 | $225,471 | $246,678 | $269,347 |
5 | $174,237 | $196,547 | $221,087 | $248,019 | $277,513 | $309,749 |
6 | $178,593 | $206,375 | $237,668 | $272,820 | $312,202 | $356,211 |
7 | $183,058 | $216,693 | $255,494 | $300,102 | $351,227 | $409,643 |
8 | $187,634 | $227,528 | $274,656 | $330,113 | $395,131 | $471,090 |
9 | $192,325 | $238,905 | $295,255 | $363,124 | $444,522 | $541,753 |
10 | $197,133 | $250,850 | $317,399 | $399,436 | $500,087 | $623,016 |
11 | $202,061 | $263,392 | $341,204 | $439,380 | $562,598 | $716,468 |
12 | $207,113 | $276,562 | $366,794 | $483,318 | $632,923 | $823,939 |
13 | $212,291 | $290,390 | $394,304 | $531,650 | $712,039 | $947,529 |
14 | $217,598 | $304,909 | $423,876 | $584,815 | $801,043 | $1,089,659 |
15 | $223,038 | $320,155 | $455,667 | $643,296 | $901,174 | $1,253,107 |
16 | $228,614 | $336,163 | $489,842 | $707,626 | $1,013,821 | $1,441,074 |
17 | $234,329 | $352,971 | $526,580 | $778,388 | $1,140,548 | $1,657,235 |
18 | $240,187 | $370,619 | $566,074 | $856,227 | $1,283,117 | $1,905,820 |
19 | $246,192 | $389,150 | $608,529 | $941,850 | $1,443,506 | $2,191,693 |
20 | $252,347 | $408,608 | $654,169 | $1,036,035 | $1,623,944 | $2,520,447 |
21 | $258,656 | $429,038 | $703,232 | $1,139,638 | $1,826,938 | $2,898,514 |
22 | $265,122 | $450,490 | $755,974 | $1,253,602 | $2,055,305 | $3,333,291 |
23 | $271,750 | $473,015 | $812,672 | $1,378,963 | $2,312,218 | $3,833,284 |
24 | $278,544 | $496,665 | $873,623 | $1,516,859 | $2,601,245 | $4,408,277 |
25 | $285,507 | $521,499 | $939,144 | $1,668,545 | $2,926,401 | $5,069,519 |