Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 |
1 | $230,625 | $236,250 | $241,875 | $247,500 | $253,125 | $258,750 |
2 | $236,391 | $248,063 | $260,016 | $272,250 | $284,766 | $297,563 |
3 | $242,300 | $260,466 | $279,517 | $299,475 | $320,361 | $342,197 |
4 | $248,358 | $273,489 | $300,481 | $329,423 | $360,406 | $393,526 |
5 | $254,567 | $287,163 | $323,017 | $362,365 | $405,457 | $452,555 |
6 | $260,931 | $301,522 | $347,243 | $398,601 | $456,139 | $520,439 |
7 | $267,454 | $316,598 | $373,286 | $438,461 | $513,157 | $598,504 |
8 | $274,141 | $332,427 | $401,283 | $482,307 | $577,302 | $688,280 |
9 | $280,994 | $349,049 | $431,379 | $530,538 | $649,464 | $791,522 |
10 | $288,019 | $366,501 | $463,732 | $583,592 | $730,647 | $910,250 |
11 | $295,219 | $384,826 | $498,512 | $641,951 | $821,978 | $1,046,788 |
12 | $302,600 | $404,068 | $535,900 | $706,146 | $924,725 | $1,203,806 |
13 | $310,165 | $424,271 | $576,093 | $776,761 | $1,040,316 | $1,384,377 |
14 | $317,919 | $445,485 | $619,300 | $854,437 | $1,170,356 | $1,592,034 |
15 | $325,867 | $467,759 | $665,747 | $939,881 | $1,316,650 | $1,830,839 |
16 | $334,014 | $491,147 | $715,678 | $1,033,869 | $1,481,231 | $2,105,465 |
17 | $342,364 | $515,704 | $769,354 | $1,137,256 | $1,666,385 | $2,421,284 |
18 | $350,923 | $541,489 | $827,056 | $1,250,981 | $1,874,683 | $2,784,477 |
19 | $359,696 | $568,564 | $889,085 | $1,376,080 | $2,109,019 | $3,202,149 |
20 | $368,689 | $596,992 | $955,766 | $1,513,687 | $2,372,646 | $3,682,471 |
21 | $377,906 | $626,842 | $1,027,449 | $1,665,056 | $2,669,227 | $4,234,842 |
22 | $387,354 | $658,184 | $1,104,508 | $1,831,562 | $3,002,880 | $4,870,068 |
23 | $397,037 | $691,093 | $1,187,346 | $2,014,718 | $3,378,240 | $5,600,578 |
24 | $406,963 | $725,647 | $1,276,397 | $2,216,190 | $3,800,520 | $6,440,665 |
25 | $417,137 | $761,930 | $1,372,126 | $2,437,809 | $4,275,585 | $7,406,764 |