Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 | $223,000 |
1 | $228,575 | $234,150 | $239,725 | $245,300 | $250,875 | $256,450 |
2 | $234,289 | $245,858 | $257,704 | $269,830 | $282,234 | $294,918 |
3 | $240,147 | $258,150 | $277,032 | $296,813 | $317,514 | $339,155 |
4 | $246,150 | $271,058 | $297,810 | $326,494 | $357,203 | $390,028 |
5 | $252,304 | $284,611 | $320,145 | $359,144 | $401,853 | $448,533 |
6 | $258,612 | $298,841 | $344,156 | $395,058 | $452,085 | $515,813 |
7 | $265,077 | $313,783 | $369,968 | $434,564 | $508,596 | $593,184 |
8 | $271,704 | $329,473 | $397,716 | $478,020 | $572,170 | $682,162 |
9 | $278,496 | $345,946 | $427,544 | $525,822 | $643,691 | $784,486 |
10 | $285,459 | $363,244 | $459,610 | $578,405 | $724,153 | $902,159 |
11 | $292,595 | $381,406 | $494,081 | $636,245 | $814,672 | $1,037,483 |
12 | $299,910 | $400,476 | $531,137 | $699,870 | $916,506 | $1,193,106 |
13 | $307,408 | $420,500 | $570,972 | $769,856 | $1,031,069 | $1,372,072 |
14 | $315,093 | $441,525 | $613,795 | $846,842 | $1,159,952 | $1,577,882 |
15 | $322,970 | $463,601 | $659,830 | $931,526 | $1,304,946 | $1,814,565 |
16 | $331,045 | $486,781 | $709,317 | $1,024,679 | $1,468,065 | $2,086,749 |
17 | $339,321 | $511,120 | $762,516 | $1,127,147 | $1,651,573 | $2,399,762 |
18 | $347,804 | $536,676 | $819,704 | $1,239,862 | $1,858,019 | $2,759,726 |
19 | $356,499 | $563,510 | $881,182 | $1,363,848 | $2,090,272 | $3,173,685 |
20 | $365,411 | $591,685 | $947,271 | $1,500,232 | $2,351,556 | $3,649,738 |
21 | $374,547 | $621,270 | $1,018,316 | $1,650,256 | $2,645,500 | $4,197,199 |
22 | $383,910 | $652,333 | $1,094,690 | $1,815,281 | $2,976,188 | $4,826,778 |
23 | $393,508 | $684,950 | $1,176,792 | $1,996,809 | $3,348,211 | $5,550,795 |
24 | $403,346 | $719,197 | $1,265,051 | $2,196,490 | $3,766,738 | $6,383,414 |
25 | $413,430 | $755,157 | $1,359,930 | $2,416,139 | $4,237,580 | $7,340,926 |