Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $257,000 | $257,000 | $257,000 | $257,000 | $257,000 | $257,000 |
1 | $263,425 | $269,850 | $276,275 | $282,700 | $289,125 | $295,550 |
2 | $270,011 | $283,343 | $296,996 | $310,970 | $325,266 | $339,883 |
3 | $276,761 | $297,510 | $319,270 | $342,067 | $365,924 | $390,865 |
4 | $283,680 | $312,385 | $343,216 | $376,274 | $411,664 | $449,495 |
5 | $290,772 | $328,004 | $368,957 | $413,901 | $463,122 | $516,919 |
6 | $298,041 | $344,405 | $396,628 | $455,291 | $521,013 | $594,457 |
7 | $305,492 | $361,625 | $426,376 | $500,820 | $586,139 | $683,625 |
8 | $313,130 | $379,706 | $458,354 | $550,902 | $659,407 | $786,169 |
9 | $320,958 | $398,691 | $492,730 | $605,993 | $741,832 | $904,094 |
10 | $328,982 | $418,626 | $529,685 | $666,592 | $834,562 | $1,039,708 |
11 | $337,206 | $439,557 | $569,411 | $733,251 | $938,882 | $1,195,665 |
12 | $345,636 | $461,535 | $612,117 | $806,576 | $1,056,242 | $1,375,014 |
13 | $354,277 | $484,612 | $658,026 | $887,234 | $1,188,272 | $1,581,266 |
14 | $363,134 | $508,842 | $707,378 | $975,957 | $1,336,806 | $1,818,456 |
15 | $372,213 | $534,285 | $760,431 | $1,073,553 | $1,503,907 | $2,091,225 |