Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $239,000 | $239,000 | $239,000 | $239,000 | $239,000 | $239,000 |
1 | $244,975 | $250,950 | $256,925 | $262,900 | $268,875 | $274,850 |
2 | $251,099 | $263,498 | $276,194 | $289,190 | $302,484 | $316,078 |
3 | $257,377 | $276,672 | $296,909 | $318,109 | $340,295 | $363,489 |
4 | $263,811 | $290,506 | $319,177 | $349,920 | $382,832 | $418,012 |
5 | $270,407 | $305,031 | $343,115 | $384,912 | $430,686 | $480,714 |
6 | $277,167 | $320,283 | $368,849 | $423,403 | $484,521 | $552,822 |
7 | $284,096 | $336,297 | $396,513 | $465,743 | $545,087 | $635,745 |
8 | $291,198 | $353,112 | $426,251 | $512,318 | $613,222 | $731,106 |
9 | $298,478 | $370,767 | $458,220 | $563,549 | $689,875 | $840,772 |
10 | $305,940 | $389,306 | $492,587 | $619,904 | $776,110 | $966,888 |
11 | $313,589 | $408,771 | $529,531 | $681,895 | $873,123 | $1,111,922 |
12 | $321,428 | $429,210 | $569,245 | $750,084 | $982,264 | $1,278,710 |
13 | $329,464 | $450,670 | $611,939 | $825,093 | $1,105,047 | $1,470,516 |
14 | $337,701 | $473,204 | $657,834 | $907,602 | $1,243,178 | $1,691,094 |
15 | $346,143 | $496,864 | $707,172 | $998,362 | $1,398,575 | $1,944,758 |