Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 |
1 | $202,950 | $207,900 | $212,850 | $217,800 | $222,750 | $227,700 |
2 | $208,024 | $218,295 | $228,814 | $239,580 | $250,594 | $261,855 |
3 | $213,224 | $229,210 | $245,975 | $263,538 | $281,918 | $301,133 |
4 | $218,555 | $240,670 | $264,423 | $289,892 | $317,158 | $346,303 |
5 | $224,019 | $252,704 | $284,255 | $318,881 | $356,802 | $398,249 |
6 | $229,619 | $265,339 | $305,574 | $350,769 | $401,403 | $457,986 |
7 | $235,360 | $278,606 | $328,492 | $385,846 | $451,578 | $526,684 |
8 | $241,244 | $292,536 | $353,129 | $424,431 | $508,025 | $605,687 |
9 | $247,275 | $307,163 | $379,613 | $466,874 | $571,529 | $696,540 |
10 | $253,457 | $322,521 | $408,084 | $513,561 | $642,970 | $801,020 |