Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 |
1 | $238,825 | $244,650 | $250,475 | $256,300 | $262,125 | $267,950 |
2 | $244,796 | $256,883 | $269,261 | $281,930 | $294,891 | $308,143 |
3 | $250,916 | $269,727 | $289,455 | $310,123 | $331,752 | $354,364 |
4 | $257,188 | $283,213 | $311,164 | $341,135 | $373,221 | $407,518 |
5 | $263,618 | $297,374 | $334,502 | $375,249 | $419,874 | $468,646 |
6 | $270,209 | $312,242 | $359,589 | $412,774 | $472,358 | $538,943 |
7 | $276,964 | $327,854 | $386,558 | $454,051 | $531,402 | $619,785 |
8 | $283,888 | $344,247 | $415,550 | $499,456 | $597,828 | $712,752 |
9 | $290,985 | $361,459 | $446,717 | $549,402 | $672,556 | $819,665 |
10 | $298,260 | $379,532 | $480,220 | $604,342 | $756,626 | $942,615 |
11 | $305,716 | $398,509 | $516,237 | $664,776 | $851,204 | $1,084,007 |
12 | $313,359 | $418,435 | $554,955 | $731,254 | $957,605 | $1,246,608 |
13 | $321,193 | $439,356 | $596,576 | $804,379 | $1,077,305 | $1,433,600 |
14 | $329,223 | $461,324 | $641,319 | $884,817 | $1,211,968 | $1,648,639 |
15 | $337,453 | $484,390 | $689,418 | $973,299 | $1,363,464 | $1,895,935 |
16 | $345,890 | $508,610 | $741,125 | $1,070,629 | $1,533,897 | $2,180,326 |
17 | $354,537 | $534,040 | $796,709 | $1,177,692 | $1,725,634 | $2,507,375 |
18 | $363,400 | $560,742 | $856,462 | $1,295,461 | $1,941,339 | $2,883,481 |
19 | $372,485 | $588,779 | $920,697 | $1,425,007 | $2,184,006 | $3,316,003 |
20 | $381,798 | $618,218 | $989,749 | $1,567,507 | $2,457,007 | $3,813,403 |