Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 | $209,000 |
1 | $214,225 | $219,450 | $224,675 | $229,900 | $235,125 | $240,350 |
2 | $219,581 | $230,423 | $241,526 | $252,890 | $264,516 | $276,403 |
3 | $225,070 | $241,944 | $259,640 | $278,179 | $297,580 | $317,863 |
4 | $230,697 | $254,041 | $279,113 | $305,997 | $334,778 | $365,542 |
5 | $236,464 | $266,743 | $300,047 | $336,597 | $376,625 | $420,374 |
6 | $242,376 | $280,080 | $322,550 | $370,256 | $423,703 | $483,430 |
7 | $248,435 | $294,084 | $346,741 | $407,282 | $476,666 | $555,944 |
8 | $254,646 | $308,788 | $372,747 | $448,010 | $536,249 | $639,336 |
9 | $261,012 | $324,228 | $400,703 | $492,811 | $603,280 | $735,236 |
10 | $267,538 | $340,439 | $430,756 | $542,092 | $678,690 | $845,522 |
11 | $274,226 | $357,461 | $463,062 | $596,301 | $763,526 | $972,350 |
12 | $281,082 | $375,334 | $497,792 | $655,932 | $858,967 | $1,118,202 |
13 | $288,109 | $394,101 | $535,126 | $721,525 | $966,338 | $1,285,933 |
14 | $295,312 | $413,806 | $575,261 | $793,677 | $1,087,130 | $1,478,823 |
15 | $302,694 | $434,496 | $618,405 | $873,045 | $1,223,022 | $1,700,646 |