Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 |
1 | $220,375 | $225,750 | $231,125 | $236,500 | $241,875 | $247,250 |
2 | $225,884 | $237,038 | $248,459 | $260,150 | $272,109 | $284,338 |
3 | $231,531 | $248,889 | $267,094 | $286,165 | $306,123 | $326,988 |
4 | $237,320 | $261,334 | $287,126 | $314,782 | $344,388 | $376,036 |
5 | $243,253 | $274,401 | $308,660 | $346,260 | $387,437 | $432,442 |
6 | $249,334 | $288,121 | $331,810 | $380,886 | $435,867 | $497,308 |
7 | $255,567 | $302,527 | $356,696 | $418,974 | $490,350 | $571,904 |
8 | $261,957 | $317,653 | $383,448 | $460,872 | $551,644 | $657,690 |
9 | $268,506 | $333,536 | $412,206 | $506,959 | $620,599 | $756,343 |
10 | $275,218 | $350,212 | $443,122 | $557,655 | $698,174 | $869,795 |
11 | $282,099 | $367,723 | $476,356 | $613,420 | $785,446 | $1,000,264 |
12 | $289,151 | $386,109 | $512,083 | $674,762 | $883,626 | $1,150,304 |
13 | $296,380 | $405,415 | $550,489 | $742,238 | $994,080 | $1,322,849 |
14 | $303,789 | $425,685 | $591,775 | $816,462 | $1,118,340 | $1,521,277 |
15 | $311,384 | $446,970 | $636,159 | $898,108 | $1,258,132 | $1,749,468 |
16 | $319,169 | $469,318 | $683,871 | $987,919 | $1,415,399 | $2,011,888 |
17 | $327,148 | $492,784 | $735,161 | $1,086,711 | $1,592,324 | $2,313,672 |
18 | $335,327 | $517,423 | $790,298 | $1,195,382 | $1,791,364 | $2,660,723 |
19 | $343,710 | $543,294 | $849,570 | $1,314,920 | $2,015,285 | $3,059,831 |
20 | $352,303 | $570,459 | $913,288 | $1,446,412 | $2,267,195 | $3,518,806 |