Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 |
1 | $187,575 | $192,150 | $196,725 | $201,300 | $205,875 | $210,450 |
2 | $192,264 | $201,758 | $211,479 | $221,430 | $231,609 | $242,018 |
3 | $197,071 | $211,845 | $227,340 | $243,573 | $260,561 | $278,320 |
4 | $201,998 | $222,438 | $244,391 | $267,930 | $293,131 | $320,068 |
5 | $207,048 | $233,560 | $262,720 | $294,723 | $329,772 | $368,078 |
6 | $212,224 | $245,238 | $282,424 | $324,196 | $370,993 | $423,290 |
7 | $217,529 | $257,499 | $303,606 | $356,615 | $417,368 | $486,784 |
8 | $222,968 | $270,374 | $326,376 | $392,277 | $469,539 | $559,801 |
9 | $228,542 | $283,893 | $350,855 | $431,504 | $528,231 | $643,771 |
10 | $234,255 | $298,088 | $377,169 | $474,655 | $594,260 | $740,337 |
11 | $240,112 | $312,992 | $405,456 | $522,120 | $668,542 | $851,388 |
12 | $246,115 | $328,642 | $435,866 | $574,332 | $752,110 | $979,096 |
13 | $252,268 | $345,074 | $468,556 | $631,766 | $846,124 | $1,125,960 |
14 | $258,574 | $362,327 | $503,697 | $694,942 | $951,889 | $1,294,854 |
15 | $265,039 | $380,444 | $541,475 | $764,436 | $1,070,875 | $1,489,082 |