Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $231,000 | $231,000 | $231,000 | $231,000 | $231,000 | $231,000 |
1 | $236,775 | $242,550 | $248,325 | $254,100 | $259,875 | $265,650 |
2 | $242,694 | $254,678 | $266,949 | $279,510 | $292,359 | $305,498 |
3 | $248,762 | $267,411 | $286,971 | $307,461 | $328,904 | $351,322 |
4 | $254,981 | $280,782 | $308,493 | $338,207 | $370,017 | $404,020 |
5 | $261,355 | $294,821 | $331,630 | $372,028 | $416,270 | $464,624 |
6 | $267,889 | $309,562 | $356,503 | $409,231 | $468,303 | $534,317 |
7 | $274,586 | $325,040 | $383,240 | $450,154 | $526,841 | $614,465 |
8 | $281,451 | $341,292 | $411,983 | $495,169 | $592,696 | $706,634 |
9 | $288,487 | $358,357 | $442,882 | $544,686 | $666,783 | $812,629 |
10 | $295,700 | $376,275 | $476,098 | $599,155 | $750,131 | $934,524 |
11 | $303,092 | $395,088 | $511,806 | $659,070 | $843,898 | $1,074,702 |
12 | $310,669 | $414,843 | $550,191 | $724,977 | $949,385 | $1,235,908 |
13 | $318,436 | $435,585 | $591,455 | $797,475 | $1,068,058 | $1,421,294 |
14 | $326,397 | $457,364 | $635,815 | $877,222 | $1,201,565 | $1,634,488 |
15 | $334,557 | $480,232 | $683,501 | $964,944 | $1,351,761 | $1,879,661 |