Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 | $183,000 |
1 | $187,575 | $192,150 | $196,725 | $201,300 | $205,875 | $210,450 |
2 | $192,264 | $201,758 | $211,479 | $221,430 | $231,609 | $242,018 |
3 | $197,071 | $211,845 | $227,340 | $243,573 | $260,561 | $278,320 |
4 | $201,998 | $222,438 | $244,391 | $267,930 | $293,131 | $320,068 |
5 | $207,048 | $233,560 | $262,720 | $294,723 | $329,772 | $368,078 |