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 |
16 | $351,828 | $517,341 | $753,848 | $1,089,009 | $1,560,230 | $2,217,756 |
17 | $360,624 | $543,208 | $810,387 | $1,197,909 | $1,755,259 | $2,550,420 |
18 | $369,639 | $570,369 | $871,166 | $1,317,700 | $1,974,666 | $2,932,983 |
19 | $378,880 | $598,887 | $936,503 | $1,449,470 | $2,221,500 | $3,372,930 |
20 | $388,352 | $628,832 | $1,006,741 | $1,594,417 | $2,499,187 | $3,878,869 |
21 | $398,061 | $660,273 | $1,082,246 | $1,753,859 | $2,811,586 | $4,460,700 |
22 | $408,012 | $693,287 | $1,163,415 | $1,929,245 | $3,163,034 | $5,129,805 |
23 | $418,213 | $727,951 | $1,250,671 | $2,122,170 | $3,558,413 | $5,899,275 |
24 | $428,668 | $764,349 | $1,344,471 | $2,334,387 | $4,003,215 | $6,784,167 |
25 | $439,385 | $802,566 | $1,445,306 | $2,567,825 | $4,503,617 | $7,801,792 |