Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $176,000 | $176,000 | $176,000 | $176,000 | $176,000 | $176,000 |
1 | $180,400 | $184,800 | $189,200 | $193,600 | $198,000 | $202,400 |
2 | $184,910 | $194,040 | $203,390 | $212,960 | $222,750 | $232,760 |
3 | $189,533 | $203,742 | $218,644 | $234,256 | $250,594 | $267,674 |
4 | $194,271 | $213,929 | $235,043 | $257,682 | $281,918 | $307,825 |
5 | $199,128 | $224,626 | $252,671 | $283,450 | $317,158 | $353,999 |
6 | $204,106 | $235,857 | $271,621 | $311,795 | $356,802 | $407,099 |
7 | $209,209 | $247,650 | $291,993 | $342,974 | $401,403 | $468,163 |
8 | $214,439 | $260,032 | $313,892 | $377,272 | $451,578 | $538,388 |
9 | $219,800 | $273,034 | $337,434 | $414,999 | $508,025 | $619,146 |
10 | $225,295 | $286,685 | $362,742 | $456,499 | $571,529 | $712,018 |
11 | $230,927 | $301,020 | $389,947 | $502,149 | $642,970 | $818,821 |
12 | $236,700 | $316,071 | $419,193 | $552,363 | $723,341 | $941,644 |
13 | $242,618 | $331,874 | $450,633 | $607,600 | $813,758 | $1,082,891 |
14 | $248,683 | $348,468 | $484,430 | $668,360 | $915,478 | $1,245,324 |
15 | $254,900 | $365,891 | $520,762 | $735,196 | $1,029,913 | $1,432,123 |