Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 |
1 | $173,225 | $177,450 | $181,675 | $185,900 | $190,125 | $194,350 |
2 | $177,556 | $186,323 | $195,301 | $204,490 | $213,891 | $223,503 |
3 | $181,995 | $195,639 | $209,948 | $224,939 | $240,627 | $257,028 |
4 | $186,544 | $205,421 | $225,694 | $247,433 | $270,705 | $295,582 |
5 | $191,208 | $215,692 | $242,621 | $272,176 | $304,543 | $339,919 |
6 | $195,988 | $226,476 | $260,818 | $299,394 | $342,611 | $390,907 |
7 | $200,888 | $237,800 | $280,379 | $329,333 | $385,438 | $449,543 |
8 | $205,910 | $249,690 | $301,408 | $362,267 | $433,618 | $516,975 |
9 | $211,058 | $262,174 | $324,013 | $398,493 | $487,820 | $594,521 |
10 | $216,334 | $275,283 | $348,314 | $438,342 | $548,797 | $683,699 |