Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $214,000 | $214,000 | $214,000 | $214,000 | $214,000 | $214,000 |
1 | $219,350 | $224,700 | $230,050 | $235,400 | $240,750 | $246,100 |
2 | $224,834 | $235,935 | $247,304 | $258,940 | $270,844 | $283,015 |
3 | $230,455 | $247,732 | $265,852 | $284,834 | $304,699 | $325,467 |
4 | $236,216 | $260,118 | $285,790 | $313,317 | $342,787 | $374,287 |
5 | $242,121 | $273,124 | $307,225 | $344,649 | $385,635 | $430,430 |
6 | $248,174 | $286,780 | $330,267 | $379,114 | $433,839 | $494,995 |
7 | $254,379 | $301,119 | $355,037 | $417,025 | $488,069 | $569,244 |
8 | $260,738 | $316,175 | $381,664 | $458,728 | $549,078 | $654,631 |
9 | $267,257 | $331,984 | $410,289 | $504,601 | $617,713 | $752,826 |
10 | $273,938 | $348,583 | $441,061 | $555,061 | $694,927 | $865,749 |
11 | $280,787 | $366,013 | $474,140 | $610,567 | $781,793 | $995,612 |
12 | $287,806 | $384,313 | $509,701 | $671,624 | $879,517 | $1,144,954 |
13 | $295,001 | $403,529 | $547,928 | $738,786 | $989,456 | $1,316,697 |
14 | $302,376 | $423,705 | $589,023 | $812,665 | $1,113,138 | $1,514,201 |
15 | $309,936 | $444,891 | $633,200 | $893,931 | $1,252,280 | $1,741,331 |
16 | $317,684 | $467,135 | $680,690 | $983,324 | $1,408,816 | $2,002,531 |
17 | $325,626 | $490,492 | $731,741 | $1,081,657 | $1,584,917 | $2,302,910 |
18 | $333,767 | $515,017 | $786,622 | $1,189,822 | $1,783,032 | $2,648,347 |
19 | $342,111 | $540,767 | $845,619 | $1,308,805 | $2,005,911 | $3,045,599 |
20 | $350,664 | $567,806 | $909,040 | $1,439,685 | $2,256,650 | $3,502,439 |
21 | $359,431 | $596,196 | $977,218 | $1,583,653 | $2,538,731 | $4,027,805 |
22 | $368,416 | $626,006 | $1,050,510 | $1,742,019 | $2,856,073 | $4,631,976 |
23 | $377,627 | $657,306 | $1,129,298 | $1,916,221 | $3,213,082 | $5,326,772 |
24 | $387,067 | $690,171 | $1,213,995 | $2,107,843 | $3,614,717 | $6,125,788 |
25 | $396,744 | $724,680 | $1,305,045 | $2,318,627 | $4,066,557 | $7,044,656 |