Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $211,000 | $211,000 | $211,000 | $211,000 | $211,000 | $211,000 |
1 | $216,275 | $221,550 | $226,825 | $232,100 | $237,375 | $242,650 |
2 | $221,682 | $232,628 | $243,837 | $255,310 | $267,047 | $279,048 |
3 | $227,224 | $244,259 | $262,125 | $280,841 | $300,428 | $320,905 |
4 | $232,905 | $256,472 | $281,784 | $308,925 | $337,981 | $369,040 |
5 | $238,727 | $269,295 | $302,918 | $339,818 | $380,229 | $424,396 |
6 | $244,695 | $282,760 | $325,637 | $373,799 | $427,757 | $488,056 |
7 | $250,813 | $296,898 | $350,059 | $411,179 | $481,227 | $561,264 |
8 | $257,083 | $311,743 | $376,314 | $452,297 | $541,381 | $645,454 |
9 | $263,510 | $327,330 | $404,537 | $497,527 | $609,053 | $742,272 |
10 | $270,098 | $343,697 | $434,878 | $547,280 | $685,185 | $853,613 |
11 | $276,850 | $360,882 | $467,493 | $602,008 | $770,833 | $981,655 |
12 | $283,772 | $378,926 | $502,555 | $662,208 | $867,187 | $1,128,903 |
13 | $290,866 | $397,872 | $540,247 | $728,429 | $975,585 | $1,298,238 |
14 | $298,137 | $417,766 | $580,766 | $801,272 | $1,097,533 | $1,492,974 |
15 | $305,591 | $438,654 | $624,323 | $881,399 | $1,234,725 | $1,716,920 |
16 | $313,231 | $460,587 | $671,147 | $969,539 | $1,389,066 | $1,974,458 |
17 | $321,061 | $483,616 | $721,483 | $1,066,493 | $1,562,699 | $2,270,627 |
18 | $329,088 | $507,797 | $775,595 | $1,173,143 | $1,758,036 | $2,611,221 |
19 | $337,315 | $533,186 | $833,764 | $1,290,457 | $1,977,791 | $3,002,904 |
20 | $345,748 | $559,846 | $896,297 | $1,419,502 | $2,225,015 | $3,453,339 |