Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 |
1 | $197,825 | $202,650 | $207,475 | $212,300 | $217,125 | $221,950 |
2 | $202,771 | $212,783 | $223,036 | $233,530 | $244,266 | $255,243 |
3 | $207,840 | $223,422 | $239,763 | $256,883 | $274,799 | $293,529 |
4 | $213,036 | $234,593 | $257,746 | $282,571 | $309,149 | $337,558 |
5 | $218,362 | $246,322 | $277,076 | $310,828 | $347,792 | $388,192 |
6 | $223,821 | $258,638 | $297,857 | $341,911 | $391,266 | $446,421 |
7 | $229,416 | $271,570 | $320,196 | $376,102 | $440,175 | $513,384 |
8 | $235,152 | $285,149 | $344,211 | $413,713 | $495,196 | $590,391 |
9 | $241,031 | $299,406 | $370,027 | $455,084 | $557,096 | $678,950 |
10 | $247,056 | $314,377 | $397,779 | $500,592 | $626,733 | $780,793 |
11 | $253,233 | $330,095 | $427,613 | $550,652 | $705,075 | $897,912 |
12 | $259,564 | $346,600 | $459,683 | $605,717 | $793,209 | $1,032,598 |
13 | $266,053 | $363,930 | $494,160 | $666,288 | $892,360 | $1,187,488 |
14 | $272,704 | $382,127 | $531,222 | $732,917 | $1,003,905 | $1,365,611 |
15 | $279,522 | $401,233 | $571,063 | $806,209 | $1,129,393 | $1,570,453 |