Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 | $194,000 |
1 | $198,850 | $203,700 | $208,550 | $213,400 | $218,250 | $223,100 |
2 | $203,821 | $213,885 | $224,191 | $234,740 | $245,531 | $256,565 |
3 | $208,917 | $224,579 | $241,006 | $258,214 | $276,223 | $295,050 |
4 | $214,140 | $235,808 | $259,081 | $284,035 | $310,750 | $339,307 |
5 | $219,493 | $247,599 | $278,512 | $312,439 | $349,594 | $390,203 |
6 | $224,981 | $259,979 | $299,400 | $343,683 | $393,294 | $448,734 |
7 | $230,605 | $272,977 | $321,856 | $378,051 | $442,455 | $516,044 |
8 | $236,370 | $286,626 | $345,995 | $415,856 | $497,762 | $593,450 |
9 | $242,279 | $300,958 | $371,944 | $457,442 | $559,982 | $682,468 |
10 | $248,336 | $316,006 | $399,840 | $503,186 | $629,980 | $784,838 |
11 | $254,545 | $331,806 | $429,828 | $553,505 | $708,728 | $902,564 |
12 | $260,908 | $348,396 | $462,065 | $608,855 | $797,319 | $1,037,949 |
13 | $267,431 | $365,816 | $496,720 | $669,741 | $896,984 | $1,193,641 |
14 | $274,117 | $384,107 | $533,974 | $736,715 | $1,009,107 | $1,372,687 |
15 | $280,970 | $403,312 | $574,022 | $810,386 | $1,135,245 | $1,578,590 |