Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $221,000 | $221,000 | $221,000 | $221,000 | $221,000 | $221,000 |
1 | $226,525 | $232,050 | $237,575 | $243,100 | $248,625 | $254,150 |
2 | $232,188 | $243,653 | $255,393 | $267,410 | $279,703 | $292,273 |
3 | $237,993 | $255,835 | $274,548 | $294,151 | $314,666 | $336,113 |
4 | $243,943 | $268,627 | $295,139 | $323,566 | $353,999 | $386,530 |
5 | $250,041 | $282,058 | $317,274 | $355,923 | $398,249 | $444,510 |
6 | $256,292 | $296,161 | $341,070 | $391,515 | $448,030 | $511,186 |
7 | $262,700 | $310,969 | $366,650 | $430,666 | $504,034 | $587,864 |
8 | $269,267 | $326,518 | $394,149 | $473,733 | $567,038 | $676,044 |
9 | $275,999 | $342,844 | $423,710 | $521,106 | $637,918 | $777,451 |
10 | $282,899 | $359,986 | $455,488 | $573,217 | $717,658 | $894,068 |
11 | $289,971 | $377,985 | $489,650 | $630,539 | $807,365 | $1,028,178 |
12 | $297,220 | $396,884 | $526,373 | $693,593 | $908,286 | $1,182,405 |
13 | $304,651 | $416,728 | $565,851 | $762,952 | $1,021,822 | $1,359,766 |
14 | $312,267 | $437,565 | $608,290 | $839,247 | $1,149,549 | $1,563,731 |
15 | $320,074 | $459,443 | $653,912 | $923,172 | $1,293,243 | $1,798,291 |