Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $222,000 | $222,000 | $222,000 | $222,000 | $222,000 | $222,000 |
1 | $227,550 | $233,100 | $238,650 | $244,200 | $249,750 | $255,300 |
2 | $233,239 | $244,755 | $256,549 | $268,620 | $280,969 | $293,595 |
3 | $239,070 | $256,993 | $275,790 | $295,482 | $316,090 | $337,634 |
4 | $245,046 | $269,842 | $296,474 | $325,030 | $355,601 | $388,279 |
5 | $251,173 | $283,335 | $318,710 | $357,533 | $400,051 | $446,521 |
6 | $257,452 | $297,501 | $342,613 | $393,287 | $450,058 | $513,499 |
7 | $263,888 | $312,376 | $368,309 | $432,615 | $506,315 | $590,524 |
8 | $270,485 | $327,995 | $395,932 | $475,877 | $569,604 | $679,103 |
9 | $277,248 | $344,395 | $425,627 | $523,464 | $640,805 | $780,969 |
10 | $284,179 | $361,615 | $457,549 | $575,811 | $720,905 | $898,114 |
11 | $291,283 | $379,695 | $491,865 | $633,392 | $811,018 | $1,032,831 |
12 | $298,565 | $398,680 | $528,755 | $696,731 | $912,396 | $1,187,756 |
13 | $306,029 | $418,614 | $568,412 | $766,404 | $1,026,445 | $1,365,919 |
14 | $313,680 | $439,545 | $611,043 | $843,045 | $1,154,751 | $1,570,807 |
15 | $321,522 | $461,522 | $656,871 | $927,349 | $1,299,095 | $1,806,428 |
16 | $329,560 | $484,598 | $706,136 | $1,020,084 | $1,461,482 | $2,077,392 |
17 | $337,799 | $508,828 | $759,096 | $1,122,092 | $1,644,167 | $2,389,001 |
18 | $346,244 | $534,269 | $816,029 | $1,234,302 | $1,849,688 | $2,747,351 |
19 | $354,900 | $560,983 | $877,231 | $1,357,732 | $2,080,899 | $3,159,453 |
20 | $363,773 | $589,032 | $943,023 | $1,493,505 | $2,341,011 | $3,633,371 |