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 |
11 | $203,373 | $265,103 | $343,419 | $442,233 | $566,252 | $721,121 |
12 | $208,458 | $278,358 | $369,176 | $486,456 | $637,033 | $829,289 |
13 | $213,669 | $292,276 | $396,864 | $535,102 | $716,662 | $953,682 |
14 | $219,011 | $306,889 | $426,629 | $588,612 | $806,245 | $1,096,734 |
15 | $224,486 | $322,234 | $458,626 | $647,473 | $907,026 | $1,261,245 |
16 | $230,098 | $338,346 | $493,023 | $712,221 | $1,020,404 | $1,450,431 |
17 | $235,851 | $355,263 | $530,000 | $783,443 | $1,147,954 | $1,667,996 |
18 | $241,747 | $373,026 | $569,750 | $861,787 | $1,291,449 | $1,918,195 |
19 | $247,791 | $391,677 | $612,481 | $947,966 | $1,452,880 | $2,205,925 |
20 | $253,986 | $411,261 | $658,417 | $1,042,762 | $1,634,490 | $2,536,813 |
21 | $260,335 | $431,824 | $707,798 | $1,147,039 | $1,838,801 | $2,917,335 |
22 | $266,844 | $453,415 | $760,883 | $1,261,743 | $2,068,651 | $3,354,936 |
23 | $273,515 | $476,086 | $817,949 | $1,387,917 | $2,327,232 | $3,858,176 |
24 | $280,353 | $499,890 | $879,295 | $1,526,709 | $2,618,136 | $4,436,902 |
25 | $287,361 | $524,885 | $945,243 | $1,679,379 | $2,945,403 | $5,102,438 |