Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 |
1 | $178,350 | $182,700 | $187,050 | $191,400 | $195,750 | $200,100 |
2 | $182,809 | $191,835 | $201,079 | $210,540 | $220,219 | $230,115 |
3 | $187,379 | $201,427 | $216,160 | $231,594 | $247,746 | $264,632 |
4 | $192,063 | $211,498 | $232,372 | $254,753 | $278,714 | $304,327 |
5 | $196,865 | $222,073 | $249,800 | $280,229 | $313,554 | $349,976 |
6 | $201,787 | $233,177 | $268,534 | $308,252 | $352,748 | $402,473 |
7 | $206,831 | $244,835 | $288,675 | $339,077 | $396,841 | $462,843 |
8 | $212,002 | $257,077 | $310,325 | $372,984 | $446,447 | $532,270 |
9 | $217,302 | $269,931 | $333,600 | $410,283 | $502,252 | $612,110 |
10 | $222,735 | $283,428 | $358,619 | $451,311 | $565,034 | $703,927 |