Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 |
1 | $191,675 | $196,350 | $201,025 | $205,700 | $210,375 | $215,050 |
2 | $196,467 | $206,168 | $216,102 | $226,270 | $236,672 | $247,308 |
3 | $201,379 | $216,476 | $232,310 | $248,897 | $266,256 | $284,404 |
4 | $206,413 | $227,300 | $249,733 | $273,787 | $299,538 | $327,064 |
5 | $211,573 | $238,665 | $268,463 | $301,165 | $336,980 | $376,124 |
6 | $216,863 | $250,598 | $288,597 | $331,282 | $379,103 | $432,542 |
7 | $222,284 | $263,128 | $310,242 | $364,410 | $426,490 | $497,424 |
8 | $227,841 | $276,284 | $333,510 | $400,851 | $479,802 | $572,037 |
9 | $233,537 | $290,098 | $358,524 | $440,936 | $539,777 | $657,843 |
10 | $239,376 | $304,603 | $385,413 | $485,030 | $607,249 | $756,519 |