Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $188,000 | $188,000 | $188,000 | $188,000 | $188,000 | $188,000 |
1 | $192,700 | $197,400 | $202,100 | $206,800 | $211,500 | $216,200 |
2 | $197,518 | $207,270 | $217,258 | $227,480 | $237,938 | $248,630 |
3 | $202,455 | $217,634 | $233,552 | $250,228 | $267,680 | $285,925 |
4 | $207,517 | $228,515 | $251,068 | $275,251 | $301,140 | $328,813 |
5 | $212,705 | $239,941 | $269,898 | $302,776 | $338,782 | $378,135 |
6 | $218,022 | $251,938 | $290,141 | $333,053 | $381,130 | $434,855 |
7 | $223,473 | $264,535 | $311,901 | $366,359 | $428,771 | $500,084 |
8 | $229,060 | $277,762 | $335,294 | $402,995 | $482,367 | $575,096 |
9 | $234,786 | $291,650 | $360,441 | $443,294 | $542,663 | $661,361 |
10 | $240,656 | $306,232 | $387,474 | $487,624 | $610,496 | $760,565 |