Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $234,000 | $234,000 | $234,000 | $234,000 | $234,000 | $234,000 |
1 | $239,850 | $245,700 | $251,550 | $257,400 | $263,250 | $269,100 |
2 | $245,846 | $257,985 | $270,416 | $283,140 | $296,156 | $309,465 |
3 | $251,992 | $270,884 | $290,697 | $311,454 | $333,176 | $355,885 |
4 | $258,292 | $284,428 | $312,500 | $342,599 | $374,823 | $409,267 |
5 | $264,750 | $298,650 | $335,937 | $376,859 | $421,676 | $470,658 |
6 | $271,368 | $313,582 | $361,133 | $414,545 | $474,385 | $541,256 |
7 | $278,152 | $329,261 | $388,217 | $456,000 | $533,683 | $622,445 |
8 | $285,106 | $345,725 | $417,334 | $501,600 | $600,394 | $715,811 |
9 | $292,234 | $363,011 | $448,634 | $551,760 | $675,443 | $823,183 |
10 | $299,540 | $381,161 | $482,281 | $606,936 | $759,873 | $946,661 |
11 | $307,028 | $400,219 | $518,452 | $667,629 | $854,857 | $1,088,660 |
12 | $314,704 | $420,230 | $557,336 | $734,392 | $961,714 | $1,251,959 |
13 | $322,572 | $441,242 | $599,137 | $807,831 | $1,081,929 | $1,439,752 |
14 | $330,636 | $463,304 | $644,072 | $888,615 | $1,217,170 | $1,655,715 |
15 | $338,902 | $486,469 | $692,377 | $977,476 | $1,369,316 | $1,904,072 |