Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $190,000 | $190,000 | $190,000 | $190,000 | $190,000 | $190,000 |
1 | $194,750 | $199,500 | $204,250 | $209,000 | $213,750 | $218,500 |
2 | $199,619 | $209,475 | $219,569 | $229,900 | $240,469 | $251,275 |
3 | $204,609 | $219,949 | $236,036 | $252,890 | $270,527 | $288,966 |
4 | $209,724 | $230,946 | $253,739 | $278,179 | $304,343 | $332,311 |
5 | $214,968 | $242,493 | $272,770 | $305,997 | $342,386 | $382,158 |
6 | $220,342 | $254,618 | $293,227 | $336,597 | $385,184 | $439,482 |
7 | $225,850 | $267,349 | $315,219 | $370,256 | $433,332 | $505,404 |
8 | $231,497 | $280,717 | $338,861 | $407,282 | $487,499 | $581,214 |
9 | $237,284 | $294,752 | $364,275 | $448,010 | $548,436 | $668,396 |
10 | $243,216 | $309,490 | $391,596 | $492,811 | $616,991 | $768,656 |