Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $241,000 | $241,000 | $241,000 | $241,000 | $241,000 | $241,000 |
1 | $247,025 | $253,050 | $259,075 | $265,100 | $271,125 | $277,150 |
2 | $253,201 | $265,703 | $278,506 | $291,610 | $305,016 | $318,723 |
3 | $259,531 | $278,988 | $299,394 | $320,771 | $343,143 | $366,531 |
4 | $266,019 | $292,937 | $321,848 | $352,848 | $386,035 | $421,511 |
5 | $272,669 | $307,584 | $345,987 | $388,133 | $434,290 | $484,737 |
6 | $279,486 | $322,963 | $371,936 | $426,946 | $488,576 | $557,448 |
7 | $286,473 | $339,111 | $399,831 | $469,641 | $549,648 | $641,065 |
8 | $293,635 | $356,067 | $429,818 | $516,605 | $618,354 | $737,225 |
9 | $300,976 | $373,870 | $462,055 | $568,265 | $695,648 | $847,808 |
10 | $308,500 | $392,564 | $496,709 | $625,092 | $782,604 | $974,979 |
11 | $316,213 | $412,192 | $533,962 | $687,601 | $880,430 | $1,121,226 |
12 | $324,118 | $432,801 | $574,009 | $756,361 | $990,484 | $1,289,410 |
13 | $332,221 | $454,441 | $617,060 | $831,997 | $1,114,294 | $1,482,822 |
14 | $340,527 | $477,164 | $663,339 | $915,197 | $1,253,581 | $1,705,245 |
15 | $349,040 | $501,022 | $713,089 | $1,006,717 | $1,410,278 | $1,961,032 |