Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $230,000 | $230,000 | $230,000 | $230,000 | $230,000 | $230,000 |
1 | $235,750 | $241,500 | $247,250 | $253,000 | $258,750 | $264,500 |
2 | $241,644 | $253,575 | $265,794 | $278,300 | $291,094 | $304,175 |
3 | $247,685 | $266,254 | $285,728 | $306,130 | $327,480 | $349,801 |
4 | $253,877 | $279,566 | $307,158 | $336,743 | $368,416 | $402,271 |
5 | $260,224 | $293,545 | $330,195 | $370,417 | $414,467 | $462,612 |
6 | $266,729 | $308,222 | $354,959 | $407,459 | $466,276 | $532,004 |
7 | $273,398 | $323,633 | $381,581 | $448,205 | $524,560 | $611,805 |
8 | $280,233 | $339,815 | $410,200 | $493,025 | $590,130 | $703,575 |
9 | $287,238 | $356,805 | $440,965 | $542,328 | $663,897 | $809,112 |
10 | $294,419 | $374,646 | $474,037 | $596,561 | $746,884 | $930,478 |
11 | $301,780 | $393,378 | $509,590 | $656,217 | $840,244 | $1,070,050 |
12 | $309,324 | $413,047 | $547,809 | $721,839 | $945,275 | $1,230,558 |
13 | $317,058 | $433,699 | $588,895 | $794,022 | $1,063,434 | $1,415,141 |
14 | $324,984 | $455,384 | $633,062 | $873,425 | $1,196,363 | $1,627,412 |
15 | $333,109 | $478,153 | $680,542 | $960,767 | $1,345,909 | $1,871,524 |