Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 |
1 | $184,500 | $189,000 | $193,500 | $198,000 | $202,500 | $207,000 |
2 | $189,113 | $198,450 | $208,013 | $217,800 | $227,813 | $238,050 |
3 | $193,840 | $208,373 | $223,613 | $239,580 | $256,289 | $273,758 |
4 | $198,686 | $218,791 | $240,384 | $263,538 | $288,325 | $314,821 |
5 | $203,653 | $229,731 | $258,413 | $289,892 | $324,366 | $362,044 |
6 | $208,745 | $241,217 | $277,794 | $318,881 | $364,912 | $416,351 |
7 | $213,963 | $253,278 | $298,629 | $350,769 | $410,526 | $478,804 |
8 | $219,313 | $265,942 | $321,026 | $385,846 | $461,841 | $550,624 |
9 | $224,795 | $279,239 | $345,103 | $424,431 | $519,571 | $633,218 |
10 | $230,415 | $293,201 | $370,986 | $466,874 | $584,518 | $728,200 |