Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 |
1 | $268,550 | $275,100 | $281,650 | $288,200 | $294,750 | $301,300 |
2 | $275,264 | $288,855 | $302,774 | $317,020 | $331,594 | $346,495 |
3 | $282,145 | $303,298 | $325,482 | $348,722 | $373,043 | $398,469 |
4 | $289,199 | $318,463 | $349,893 | $383,594 | $419,673 | $458,240 |
5 | $296,429 | $334,386 | $376,135 | $421,954 | $472,133 | $526,976 |
6 | $303,840 | $351,105 | $404,345 | $464,149 | $531,149 | $606,022 |
7 | $311,436 | $368,660 | $434,671 | $510,564 | $597,543 | $696,925 |
8 | $319,222 | $387,093 | $467,271 | $561,620 | $672,236 | $801,464 |
9 | $327,202 | $406,448 | $502,317 | $617,782 | $756,265 | $921,684 |
10 | $335,382 | $426,770 | $539,990 | $679,561 | $850,798 | $1,059,936 |
11 | $343,767 | $448,109 | $580,490 | $747,517 | $957,148 | $1,218,927 |
12 | $352,361 | $470,514 | $624,026 | $822,268 | $1,076,791 | $1,401,766 |
13 | $361,170 | $494,040 | $670,828 | $904,495 | $1,211,390 | $1,612,030 |
14 | $370,199 | $518,742 | $721,140 | $994,945 | $1,362,814 | $1,853,835 |
15 | $379,454 | $544,679 | $775,226 | $1,094,439 | $1,533,166 | $2,131,910 |