Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $207,000 | $207,000 | $207,000 | $207,000 | $207,000 | $207,000 |
1 | $212,175 | $217,350 | $222,525 | $227,700 | $232,875 | $238,050 |
2 | $217,479 | $228,218 | $239,214 | $250,470 | $261,984 | $273,758 |
3 | $222,916 | $239,628 | $257,155 | $275,517 | $294,732 | $314,821 |
4 | $228,489 | $251,610 | $276,442 | $303,069 | $331,574 | $362,044 |
5 | $234,202 | $264,190 | $297,175 | $333,376 | $373,021 | $416,351 |
6 | $240,057 | $277,400 | $319,463 | $366,713 | $419,648 | $478,804 |
7 | $246,058 | $291,270 | $343,423 | $403,384 | $472,104 | $550,624 |
8 | $252,209 | $305,833 | $369,180 | $443,723 | $531,117 | $633,218 |
9 | $258,515 | $321,125 | $396,868 | $488,095 | $597,507 | $728,200 |
10 | $264,978 | $337,181 | $426,634 | $536,905 | $672,195 | $837,430 |