Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $218,000 | $218,000 | $218,000 | $218,000 | $218,000 | $218,000 |
1 | $223,450 | $228,900 | $234,350 | $239,800 | $245,250 | $250,700 |
2 | $229,036 | $240,345 | $251,926 | $263,780 | $275,906 | $288,305 |
3 | $234,762 | $252,362 | $270,821 | $290,158 | $310,395 | $331,551 |
4 | $240,631 | $264,980 | $291,132 | $319,174 | $349,194 | $381,283 |
5 | $246,647 | $278,229 | $312,967 | $351,091 | $392,843 | $438,476 |
6 | $252,813 | $292,141 | $336,440 | $386,200 | $441,948 | $504,247 |
7 | $259,133 | $306,748 | $361,673 | $424,820 | $497,192 | $579,884 |
8 | $265,612 | $322,085 | $388,798 | $467,302 | $559,341 | $666,867 |
9 | $272,252 | $338,190 | $417,958 | $514,033 | $629,259 | $766,897 |
10 | $279,058 | $355,099 | $449,305 | $565,436 | $707,916 | $881,932 |