Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 |
1 | $177,325 | $181,650 | $185,975 | $190,300 | $194,625 | $198,950 |
2 | $181,758 | $190,733 | $199,923 | $209,330 | $218,953 | $228,793 |
3 | $186,302 | $200,269 | $214,917 | $230,263 | $246,322 | $263,111 |
4 | $190,960 | $210,283 | $231,036 | $253,289 | $277,113 | $302,578 |
5 | $195,734 | $220,797 | $248,364 | $278,618 | $311,752 | $347,965 |