Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $191,000 | $191,000 | $191,000 | $191,000 | $191,000 | $191,000 |
1 | $195,775 | $200,550 | $205,325 | $210,100 | $214,875 | $219,650 |
2 | $200,669 | $210,578 | $220,724 | $231,110 | $241,734 | $252,598 |
3 | $205,686 | $221,106 | $237,279 | $254,221 | $271,951 | $290,487 |
4 | $210,828 | $232,162 | $255,075 | $279,643 | $305,945 | $334,060 |
5 | $216,099 | $243,770 | $274,205 | $307,607 | $344,188 | $384,169 |
6 | $221,501 | $255,958 | $294,771 | $338,368 | $387,212 | $441,795 |
7 | $227,039 | $268,756 | $316,878 | $372,205 | $435,613 | $508,064 |
8 | $232,715 | $282,194 | $340,644 | $409,425 | $490,065 | $584,273 |
9 | $238,533 | $296,304 | $366,193 | $450,368 | $551,323 | $671,914 |
10 | $244,496 | $311,119 | $393,657 | $495,405 | $620,238 | $772,702 |