Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $252,000 | $252,000 | $252,000 | $252,000 | $252,000 | $252,000 |
1 | $258,300 | $264,600 | $270,900 | $277,200 | $283,500 | $289,800 |
2 | $264,758 | $277,830 | $291,218 | $304,920 | $318,938 | $333,270 |
3 | $271,376 | $291,722 | $313,059 | $335,412 | $358,805 | $383,261 |
4 | $278,161 | $306,308 | $336,538 | $368,953 | $403,655 | $440,750 |
5 | $285,115 | $321,623 | $361,779 | $405,849 | $454,112 | $506,862 |
6 | $292,243 | $337,704 | $388,912 | $446,433 | $510,876 | $582,891 |
7 | $299,549 | $354,589 | $418,080 | $491,077 | $574,736 | $670,325 |
8 | $307,038 | $372,319 | $449,436 | $540,184 | $646,578 | $770,874 |
9 | $314,713 | $390,935 | $483,144 | $594,203 | $727,400 | $886,505 |
10 | $322,581 | $410,481 | $519,380 | $653,623 | $818,325 | $1,019,481 |
11 | $330,646 | $431,006 | $558,333 | $718,985 | $920,616 | $1,172,403 |
12 | $338,912 | $452,556 | $600,208 | $790,884 | $1,035,692 | $1,348,263 |
13 | $347,385 | $475,184 | $645,224 | $869,972 | $1,165,154 | $1,550,502 |
14 | $356,069 | $498,943 | $693,616 | $956,970 | $1,310,798 | $1,783,078 |
15 | $364,971 | $523,890 | $745,637 | $1,052,667 | $1,474,648 | $2,050,540 |