Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 |
1 | $260,350 | $266,700 | $273,050 | $279,400 | $285,750 | $292,100 |
2 | $266,859 | $280,035 | $293,529 | $307,340 | $321,469 | $335,915 |
3 | $273,530 | $294,037 | $315,543 | $338,074 | $361,652 | $386,302 |
4 | $280,368 | $308,739 | $339,209 | $371,881 | $406,859 | $444,248 |
5 | $287,378 | $324,176 | $364,650 | $409,070 | $457,716 | $510,885 |
6 | $294,562 | $340,384 | $391,999 | $449,976 | $514,931 | $587,517 |
7 | $301,926 | $357,404 | $421,398 | $494,974 | $579,297 | $675,645 |
8 | $309,474 | $375,274 | $453,003 | $544,472 | $651,709 | $776,992 |
9 | $317,211 | $394,037 | $486,979 | $598,919 | $733,173 | $893,541 |
10 | $325,141 | $413,739 | $523,502 | $658,811 | $824,820 | $1,027,572 |
11 | $333,270 | $434,426 | $562,765 | $724,692 | $927,922 | $1,181,707 |
12 | $341,602 | $456,148 | $604,972 | $797,161 | $1,043,912 | $1,358,964 |
13 | $350,142 | $478,955 | $650,345 | $876,877 | $1,174,401 | $1,562,808 |
14 | $358,895 | $502,903 | $699,121 | $964,565 | $1,321,201 | $1,797,229 |
15 | $367,868 | $528,048 | $751,555 | $1,061,021 | $1,486,352 | $2,066,814 |