Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $189,000 | $189,000 | $189,000 | $189,000 | $189,000 | $189,000 |
1 | $193,725 | $198,450 | $203,175 | $207,900 | $212,625 | $217,350 |
2 | $198,568 | $208,373 | $218,413 | $228,690 | $239,203 | $249,953 |
3 | $203,532 | $218,791 | $234,794 | $251,559 | $269,104 | $287,445 |
4 | $208,621 | $229,731 | $252,404 | $276,715 | $302,741 | $330,562 |
5 | $213,836 | $241,217 | $271,334 | $304,386 | $340,584 | $380,147 |
6 | $219,182 | $253,278 | $291,684 | $334,825 | $383,157 | $437,168 |
7 | $224,662 | $265,942 | $313,560 | $368,308 | $431,052 | $502,744 |
8 | $230,278 | $279,239 | $337,077 | $405,138 | $484,933 | $578,155 |
9 | $236,035 | $293,201 | $362,358 | $445,652 | $545,550 | $664,879 |
10 | $241,936 | $307,861 | $389,535 | $490,217 | $613,744 | $764,610 |