Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $212,000 | $212,000 | $212,000 | $212,000 | $212,000 | $212,000 |
1 | $217,300 | $222,600 | $227,900 | $233,200 | $238,500 | $243,800 |
2 | $222,733 | $233,730 | $244,993 | $256,520 | $268,313 | $280,370 |
3 | $228,301 | $245,417 | $263,367 | $282,172 | $301,852 | $322,426 |
4 | $234,008 | $257,687 | $283,119 | $310,389 | $339,583 | $370,789 |
5 | $239,859 | $270,572 | $304,353 | $341,428 | $382,031 | $426,408 |
6 | $245,855 | $284,100 | $327,180 | $375,571 | $429,785 | $490,369 |
7 | $252,001 | $298,305 | $351,718 | $413,128 | $483,508 | $563,924 |
8 | $258,301 | $313,221 | $378,097 | $454,441 | $543,946 | $648,513 |
9 | $264,759 | $328,882 | $406,455 | $499,885 | $611,940 | $745,790 |
10 | $271,378 | $345,326 | $436,939 | $549,873 | $688,432 | $857,658 |
11 | $278,162 | $362,592 | $469,709 | $604,861 | $774,486 | $986,307 |
12 | $285,116 | $380,722 | $504,937 | $665,347 | $871,297 | $1,134,253 |
13 | $292,244 | $399,758 | $542,808 | $731,881 | $980,209 | $1,304,391 |
14 | $299,550 | $419,745 | $583,518 | $805,070 | $1,102,735 | $1,500,050 |
15 | $307,039 | $440,733 | $627,282 | $885,577 | $1,240,577 | $1,725,057 |
16 | $314,715 | $462,769 | $674,328 | $974,134 | $1,395,649 | $1,983,816 |
17 | $322,583 | $485,908 | $724,903 | $1,071,548 | $1,570,105 | $2,281,388 |
18 | $330,648 | $510,203 | $779,270 | $1,178,702 | $1,766,368 | $2,623,596 |
19 | $338,914 | $535,713 | $837,716 | $1,296,573 | $1,987,164 | $3,017,136 |
20 | $347,387 | $562,499 | $900,544 | $1,426,230 | $2,235,560 | $3,469,706 |