Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $247,000 | $247,000 | $247,000 | $247,000 | $247,000 | $247,000 |
1 | $253,175 | $259,350 | $265,525 | $271,700 | $277,875 | $284,050 |
2 | $259,504 | $272,318 | $285,439 | $298,870 | $312,609 | $326,658 |
3 | $265,992 | $285,933 | $306,847 | $328,757 | $351,686 | $375,656 |
4 | $272,642 | $300,230 | $329,861 | $361,633 | $395,646 | $432,005 |
5 | $279,458 | $315,242 | $354,600 | $397,796 | $445,102 | $496,805 |
6 | $286,444 | $331,004 | $381,195 | $437,576 | $500,740 | $571,326 |
7 | $293,605 | $347,554 | $409,785 | $481,333 | $563,332 | $657,025 |
8 | $300,946 | $364,931 | $440,519 | $529,466 | $633,749 | $755,579 |
9 | $308,469 | $383,178 | $473,558 | $582,413 | $712,967 | $868,915 |
10 | $316,181 | $402,337 | $509,075 | $640,654 | $802,088 | $999,253 |
11 | $324,085 | $422,454 | $547,255 | $704,720 | $902,349 | $1,149,141 |
12 | $332,188 | $443,577 | $588,300 | $775,192 | $1,015,143 | $1,321,512 |
13 | $340,492 | $465,755 | $632,422 | $852,711 | $1,142,036 | $1,519,739 |
14 | $349,005 | $489,043 | $679,854 | $937,982 | $1,284,790 | $1,747,699 |
15 | $357,730 | $513,495 | $730,843 | $1,031,780 | $1,445,389 | $2,009,854 |