Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $202,000 | $202,000 | $202,000 | $202,000 | $202,000 | $202,000 |
1 | $207,050 | $212,100 | $217,150 | $222,200 | $227,250 | $232,300 |
2 | $212,226 | $222,705 | $233,436 | $244,420 | $255,656 | $267,145 |
3 | $217,532 | $233,840 | $250,944 | $268,862 | $287,613 | $307,217 |
4 | $222,970 | $245,532 | $269,765 | $295,748 | $323,565 | $353,299 |
5 | $228,544 | $257,809 | $289,997 | $325,323 | $364,011 | $406,294 |
6 | $234,258 | $270,699 | $311,747 | $357,855 | $409,512 | $467,238 |
7 | $240,115 | $284,234 | $335,128 | $393,641 | $460,701 | $537,324 |
8 | $246,117 | $298,446 | $360,263 | $433,005 | $518,288 | $617,923 |
9 | $252,270 | $313,368 | $387,282 | $476,305 | $583,075 | $710,611 |
10 | $258,577 | $329,037 | $416,328 | $523,936 | $655,959 | $817,203 |
11 | $265,042 | $345,489 | $447,553 | $576,330 | $737,954 | $939,783 |
12 | $271,668 | $362,763 | $481,119 | $633,963 | $830,198 | $1,080,751 |
13 | $278,459 | $380,901 | $517,203 | $697,359 | $933,973 | $1,242,863 |
14 | $285,421 | $399,946 | $555,994 | $767,095 | $1,050,719 | $1,429,293 |
15 | $292,556 | $419,943 | $597,693 | $843,804 | $1,182,059 | $1,643,686 |
16 | $299,870 | $440,941 | $642,520 | $928,185 | $1,329,817 | $1,890,239 |
17 | $307,367 | $462,988 | $690,709 | $1,021,003 | $1,496,044 | $2,173,775 |
18 | $315,051 | $486,137 | $742,512 | $1,123,103 | $1,683,049 | $2,499,842 |
19 | $322,927 | $510,444 | $798,201 | $1,235,414 | $1,893,430 | $2,874,818 |
20 | $331,001 | $535,966 | $858,066 | $1,358,955 | $2,130,109 | $3,306,041 |
21 | $339,276 | $562,764 | $922,421 | $1,494,850 | $2,396,373 | $3,801,947 |
22 | $347,757 | $590,903 | $991,602 | $1,644,336 | $2,695,919 | $4,372,239 |
23 | $356,451 | $620,448 | $1,065,973 | $1,808,769 | $3,032,909 | $5,028,074 |
24 | $365,363 | $651,470 | $1,145,921 | $1,989,646 | $3,412,023 | $5,782,286 |
25 | $374,497 | $684,044 | $1,231,865 | $2,188,611 | $3,838,526 | $6,649,628 |