Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 |
1 | $270,600 | $277,200 | $283,800 | $290,400 | $297,000 | $303,600 |
2 | $277,365 | $291,060 | $305,085 | $319,440 | $334,125 | $349,140 |
3 | $284,299 | $305,613 | $327,966 | $351,384 | $375,891 | $401,511 |
4 | $291,407 | $320,894 | $352,564 | $386,522 | $422,877 | $461,738 |
5 | $298,692 | $336,938 | $379,006 | $425,175 | $475,737 | $530,998 |
6 | $306,159 | $353,785 | $407,432 | $467,692 | $535,204 | $610,648 |
7 | $313,813 | $371,475 | $437,989 | $514,461 | $602,104 | $702,245 |
8 | $321,658 | $390,048 | $470,838 | $565,907 | $677,367 | $807,582 |
9 | $329,700 | $409,551 | $506,151 | $622,498 | $762,038 | $928,719 |
10 | $337,942 | $430,028 | $544,112 | $684,748 | $857,293 | $1,068,027 |
11 | $346,391 | $451,530 | $584,921 | $753,223 | $964,454 | $1,228,231 |
12 | $355,051 | $474,106 | $628,790 | $828,545 | $1,085,011 | $1,412,466 |
13 | $363,927 | $497,811 | $675,949 | $911,400 | $1,220,638 | $1,624,336 |
14 | $373,025 | $522,702 | $726,645 | $1,002,540 | $1,373,217 | $1,867,986 |
15 | $382,351 | $548,837 | $781,144 | $1,102,794 | $1,544,869 | $2,148,184 |