Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 |
1 | $218,325 | $223,650 | $228,975 | $234,300 | $239,625 | $244,950 |
2 | $223,783 | $234,833 | $246,148 | $257,730 | $269,578 | $281,693 |
3 | $229,378 | $246,574 | $264,609 | $283,503 | $303,275 | $323,946 |
4 | $235,112 | $258,903 | $284,455 | $311,853 | $341,185 | $372,538 |
5 | $240,990 | $271,848 | $305,789 | $343,039 | $383,833 | $428,419 |
6 | $247,015 | $285,440 | $328,723 | $377,342 | $431,812 | $492,682 |
7 | $253,190 | $299,712 | $353,377 | $415,077 | $485,789 | $566,584 |
8 | $259,520 | $314,698 | $379,881 | $456,584 | $546,512 | $651,572 |
9 | $266,008 | $330,433 | $408,372 | $502,243 | $614,826 | $749,308 |
10 | $272,658 | $346,955 | $439,000 | $552,467 | $691,679 | $861,704 |
11 | $279,474 | $364,302 | $471,925 | $607,714 | $778,139 | $990,959 |
12 | $286,461 | $382,517 | $507,319 | $668,485 | $875,407 | $1,139,603 |
13 | $293,623 | $401,643 | $545,368 | $735,334 | $984,833 | $1,310,544 |
14 | $300,963 | $421,725 | $586,271 | $808,867 | $1,107,937 | $1,507,125 |
15 | $308,488 | $442,812 | $630,241 | $889,754 | $1,246,429 | $1,733,194 |