Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 |
1 | $233,700 | $239,400 | $245,100 | $250,800 | $256,500 | $262,200 |
2 | $239,543 | $251,370 | $263,483 | $275,880 | $288,563 | $301,530 |
3 | $245,531 | $263,939 | $283,244 | $303,468 | $324,633 | $346,760 |
4 | $251,669 | $277,135 | $304,487 | $333,815 | $365,212 | $398,773 |
5 | $257,961 | $290,992 | $327,323 | $367,196 | $410,863 | $458,589 |
6 | $264,410 | $305,542 | $351,873 | $403,916 | $462,221 | $527,378 |
7 | $271,020 | $320,819 | $378,263 | $444,307 | $519,999 | $606,485 |
8 | $277,796 | $336,860 | $406,633 | $488,738 | $584,999 | $697,457 |
9 | $284,741 | $353,703 | $437,130 | $537,612 | $658,124 | $802,076 |
10 | $291,859 | $371,388 | $469,915 | $591,373 | $740,389 | $922,387 |
11 | $299,156 | $389,957 | $505,159 | $650,511 | $832,938 | $1,060,745 |
12 | $306,635 | $409,455 | $543,046 | $715,562 | $937,055 | $1,219,857 |
13 | $314,301 | $429,928 | $583,774 | $787,118 | $1,054,187 | $1,402,836 |
14 | $322,158 | $451,424 | $627,557 | $865,830 | $1,185,960 | $1,613,261 |
15 | $330,212 | $473,996 | $674,624 | $952,413 | $1,334,205 | $1,855,250 |
16 | $338,467 | $497,695 | $725,221 | $1,047,654 | $1,500,981 | $2,133,538 |
17 | $346,929 | $522,580 | $779,612 | $1,152,419 | $1,688,604 | $2,453,568 |
18 | $355,602 | $548,709 | $838,083 | $1,267,661 | $1,899,679 | $2,821,603 |
19 | $364,492 | $576,145 | $900,940 | $1,394,427 | $2,137,139 | $3,244,844 |
20 | $373,605 | $604,952 | $968,510 | $1,533,870 | $2,404,281 | $3,731,571 |