Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 | $155,000 |
1 | $158,875 | $162,750 | $166,625 | $170,500 | $174,375 | $178,250 |
2 | $162,847 | $170,888 | $179,122 | $187,550 | $196,172 | $204,988 |
3 | $166,918 | $179,432 | $192,556 | $206,305 | $220,693 | $235,736 |
4 | $171,091 | $188,403 | $206,998 | $226,936 | $248,280 | $271,096 |
5 | $175,368 | $197,824 | $222,523 | $249,629 | $279,315 | $311,760 |
6 | $179,752 | $207,715 | $239,212 | $274,592 | $314,229 | $358,524 |
7 | $184,246 | $218,101 | $257,153 | $302,051 | $353,508 | $412,303 |
8 | $188,852 | $229,006 | $276,439 | $332,256 | $397,697 | $474,149 |
9 | $193,574 | $240,456 | $297,172 | $365,482 | $447,409 | $545,271 |
10 | $198,413 | $252,479 | $319,460 | $402,030 | $503,335 | $627,061 |