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 |
11 | $259,793 | $338,647 | $438,691 | $564,917 | $723,341 | $921,173 |
12 | $266,288 | $355,580 | $471,592 | $621,409 | $813,758 | $1,059,350 |
13 | $272,945 | $373,359 | $506,962 | $683,550 | $915,478 | $1,218,252 |
14 | $279,769 | $392,026 | $544,984 | $751,905 | $1,029,913 | $1,400,990 |
15 | $286,763 | $411,628 | $585,858 | $827,095 | $1,158,652 | $1,611,138 |