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 |
6 | $238,897 | $276,060 | $317,920 | $364,942 | $417,621 | $476,491 |
7 | $244,869 | $289,863 | $341,764 | $401,436 | $469,824 | $547,964 |
8 | $250,991 | $304,356 | $367,396 | $441,579 | $528,552 | $630,159 |
9 | $257,266 | $319,574 | $394,951 | $485,737 | $594,621 | $724,683 |
10 | $263,697 | $335,552 | $424,573 | $534,311 | $668,948 | $833,385 |
11 | $270,290 | $352,330 | $456,415 | $587,742 | $752,567 | $958,393 |
12 | $277,047 | $369,946 | $490,647 | $646,516 | $846,637 | $1,102,152 |
13 | $283,973 | $388,444 | $527,445 | $711,168 | $952,467 | $1,267,474 |
14 | $291,073 | $407,866 | $567,003 | $782,285 | $1,071,526 | $1,457,595 |
15 | $298,349 | $428,259 | $609,529 | $860,513 | $1,205,466 | $1,676,235 |
16 | $305,808 | $449,672 | $655,243 | $946,564 | $1,356,150 | $1,927,670 |
17 | $313,453 | $472,156 | $704,387 | $1,041,221 | $1,525,668 | $2,216,820 |
18 | $321,290 | $495,764 | $757,216 | $1,145,343 | $1,716,377 | $2,549,343 |
19 | $329,322 | $520,552 | $814,007 | $1,259,877 | $1,930,924 | $2,931,745 |
20 | $337,555 | $546,579 | $875,057 | $1,385,865 | $2,172,289 | $3,371,507 |
21 | $345,994 | $573,908 | $940,687 | $1,524,451 | $2,443,825 | $3,877,233 |
22 | $354,644 | $602,604 | $1,011,238 | $1,676,897 | $2,749,304 | $4,458,818 |
23 | $363,510 | $632,734 | $1,087,081 | $1,844,586 | $3,092,967 | $5,127,640 |
24 | $372,598 | $664,371 | $1,168,612 | $2,029,045 | $3,479,587 | $5,896,786 |
25 | $381,912 | $697,589 | $1,256,258 | $2,231,949 | $3,914,536 | $6,781,304 |