Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $211,000 | $211,000 | $211,000 | $211,000 | $211,000 | $211,000 |
1 | $216,275 | $221,550 | $226,825 | $232,100 | $237,375 | $242,650 |
2 | $221,682 | $232,628 | $243,837 | $255,310 | $267,047 | $279,048 |
3 | $227,224 | $244,259 | $262,125 | $280,841 | $300,428 | $320,905 |
4 | $232,905 | $256,472 | $281,784 | $308,925 | $337,981 | $369,040 |
5 | $238,727 | $269,295 | $302,918 | $339,818 | $380,229 | $424,396 |
6 | $244,695 | $282,760 | $325,637 | $373,799 | $427,757 | $488,056 |
7 | $250,813 | $296,898 | $350,059 | $411,179 | $481,227 | $561,264 |
8 | $257,083 | $311,743 | $376,314 | $452,297 | $541,381 | $645,454 |
9 | $263,510 | $327,330 | $404,537 | $497,527 | $609,053 | $742,272 |
10 | $270,098 | $343,697 | $434,878 | $547,280 | $685,185 | $853,613 |