Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $206,000 | $206,000 | $206,000 | $206,000 | $206,000 | $206,000 |
1 | $211,150 | $216,300 | $221,450 | $226,600 | $231,750 | $236,900 |
2 | $216,429 | $227,115 | $238,059 | $249,260 | $260,719 | $272,435 |
3 | $221,839 | $238,471 | $255,913 | $274,186 | $293,309 | $313,300 |
4 | $227,385 | $250,394 | $275,107 | $301,605 | $329,972 | $360,295 |
5 | $233,070 | $262,914 | $295,740 | $331,765 | $371,219 | $414,340 |