Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $232,000 | $232,000 | $232,000 | $232,000 | $232,000 | $232,000 |
1 | $237,800 | $243,600 | $249,400 | $255,200 | $261,000 | $266,800 |
2 | $243,745 | $255,780 | $268,105 | $280,720 | $293,625 | $306,820 |
3 | $249,839 | $268,569 | $288,213 | $308,792 | $330,328 | $352,843 |
4 | $256,085 | $281,997 | $309,829 | $339,671 | $371,619 | $405,769 |
5 | $262,487 | $296,097 | $333,066 | $373,638 | $418,072 | $466,635 |
6 | $269,049 | $310,902 | $358,046 | $411,002 | $470,330 | $536,630 |
7 | $275,775 | $326,447 | $384,899 | $452,102 | $529,122 | $617,125 |
8 | $282,669 | $342,770 | $413,767 | $497,313 | $595,262 | $709,693 |
9 | $289,736 | $359,908 | $444,799 | $547,044 | $669,670 | $816,147 |
10 | $296,980 | $377,904 | $478,159 | $601,748 | $753,378 | $938,569 |
11 | $304,404 | $396,799 | $514,021 | $661,923 | $847,551 | $1,079,355 |
12 | $312,014 | $416,639 | $552,573 | $728,115 | $953,495 | $1,241,258 |
13 | $319,815 | $437,471 | $594,016 | $800,927 | $1,072,681 | $1,427,447 |
14 | $327,810 | $459,344 | $638,567 | $881,020 | $1,206,767 | $1,641,564 |
15 | $336,005 | $482,311 | $686,460 | $969,122 | $1,357,612 | $1,887,798 |