Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $224,000 | $224,000 | $224,000 | $224,000 | $224,000 | $224,000 |
1 | $229,600 | $235,200 | $240,800 | $246,400 | $252,000 | $257,600 |
2 | $235,340 | $246,960 | $258,860 | $271,040 | $283,500 | $296,240 |
3 | $241,224 | $259,308 | $278,275 | $298,144 | $318,938 | $340,676 |
4 | $247,254 | $272,273 | $299,145 | $327,958 | $358,805 | $391,777 |
5 | $253,435 | $285,887 | $321,581 | $360,754 | $403,655 | $450,544 |
6 | $259,771 | $300,181 | $345,700 | $396,830 | $454,112 | $518,126 |
7 | $266,266 | $315,190 | $371,627 | $436,513 | $510,876 | $595,844 |
8 | $272,922 | $330,950 | $399,499 | $480,164 | $574,736 | $685,221 |
9 | $279,745 | $347,498 | $429,461 | $528,180 | $646,578 | $788,004 |
10 | $286,739 | $364,872 | $461,671 | $580,998 | $727,400 | $906,205 |
11 | $293,907 | $383,116 | $496,296 | $639,098 | $818,325 | $1,042,136 |
12 | $301,255 | $402,272 | $533,519 | $703,008 | $920,616 | $1,198,456 |
13 | $308,786 | $422,385 | $573,533 | $773,309 | $1,035,692 | $1,378,224 |
14 | $316,506 | $443,505 | $616,547 | $850,640 | $1,165,154 | $1,584,958 |
15 | $324,419 | $465,680 | $662,789 | $935,704 | $1,310,798 | $1,822,702 |
16 | $332,529 | $488,964 | $712,498 | $1,029,274 | $1,474,648 | $2,096,107 |
17 | $340,842 | $513,412 | $765,935 | $1,132,201 | $1,658,979 | $2,410,523 |
18 | $349,364 | $539,083 | $823,380 | $1,245,421 | $1,866,351 | $2,772,102 |
19 | $358,098 | $566,037 | $885,134 | $1,369,964 | $2,099,645 | $3,187,917 |
20 | $367,050 | $594,339 | $951,519 | $1,506,960 | $2,362,101 | $3,666,104 |
21 | $376,226 | $624,056 | $1,022,883 | $1,657,656 | $2,657,364 | $4,216,020 |
22 | $385,632 | $655,258 | $1,099,599 | $1,823,422 | $2,989,534 | $4,848,423 |
23 | $395,273 | $688,021 | $1,182,069 | $2,005,764 | $3,363,226 | $5,575,686 |
24 | $405,155 | $722,422 | $1,270,724 | $2,206,340 | $3,783,629 | $6,412,039 |
25 | $415,283 | $758,544 | $1,366,028 | $2,426,974 | $4,256,583 | $7,373,845 |