Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $237,000 | $237,000 | $237,000 | $237,000 | $237,000 | $237,000 |
1 | $242,925 | $248,850 | $254,775 | $260,700 | $266,625 | $272,550 |
2 | $248,998 | $261,293 | $273,883 | $286,770 | $299,953 | $313,433 |
3 | $255,223 | $274,357 | $294,424 | $315,447 | $337,447 | $360,447 |
4 | $261,604 | $288,075 | $316,506 | $346,992 | $379,628 | $414,514 |
5 | $268,144 | $302,479 | $340,244 | $381,691 | $427,082 | $476,692 |
6 | $274,847 | $317,603 | $365,762 | $419,860 | $480,467 | $548,195 |
7 | $281,719 | $333,483 | $393,195 | $461,846 | $540,525 | $630,425 |
8 | $288,761 | $350,157 | $422,684 | $508,031 | $608,091 | $724,988 |
9 | $295,981 | $367,665 | $454,386 | $558,834 | $684,102 | $833,737 |
10 | $303,380 | $386,048 | $488,464 | $614,717 | $769,615 | $958,797 |
11 | $310,965 | $405,350 | $525,099 | $676,189 | $865,817 | $1,102,617 |
12 | $318,739 | $425,618 | $564,482 | $743,808 | $974,044 | $1,268,009 |
13 | $326,707 | $446,899 | $606,818 | $818,188 | $1,095,800 | $1,458,211 |
14 | $334,875 | $469,244 | $652,329 | $900,007 | $1,232,775 | $1,676,942 |
15 | $343,247 | $492,706 | $701,254 | $990,008 | $1,386,871 | $1,928,484 |