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 |