Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 |
1 | $171,175 | $175,350 | $179,525 | $183,700 | $187,875 | $192,050 |
2 | $175,454 | $184,118 | $192,989 | $202,070 | $211,359 | $220,858 |
3 | $179,841 | $193,323 | $207,464 | $222,277 | $237,779 | $253,986 |
4 | $184,337 | $202,990 | $223,023 | $244,505 | $267,502 | $292,084 |
5 | $188,945 | $213,139 | $239,750 | $268,955 | $300,939 | $335,897 |
6 | $193,669 | $223,796 | $257,731 | $295,851 | $338,557 | $386,281 |
7 | $198,511 | $234,986 | $277,061 | $325,436 | $380,876 | $444,223 |
8 | $203,473 | $246,735 | $297,841 | $357,979 | $428,486 | $510,857 |
9 | $208,560 | $259,072 | $320,179 | $393,777 | $482,047 | $587,485 |
10 | $213,774 | $272,025 | $344,192 | $433,155 | $542,303 | $675,608 |