Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $256,000 | $256,000 | $256,000 | $256,000 | $256,000 | $256,000 |
1 | $262,400 | $268,800 | $275,200 | $281,600 | $288,000 | $294,400 |
2 | $268,960 | $282,240 | $295,840 | $309,760 | $324,000 | $338,560 |
3 | $275,684 | $296,352 | $318,028 | $340,736 | $364,500 | $389,344 |
4 | $282,576 | $311,170 | $341,880 | $374,810 | $410,063 | $447,746 |
5 | $289,641 | $326,728 | $367,521 | $412,291 | $461,320 | $514,907 |
6 | $296,882 | $343,064 | $395,085 | $453,520 | $518,985 | $592,144 |
7 | $304,304 | $360,218 | $424,717 | $498,872 | $583,859 | $680,965 |
8 | $311,911 | $378,229 | $456,570 | $548,759 | $656,841 | $783,110 |
9 | $319,709 | $397,140 | $490,813 | $603,635 | $738,946 | $900,576 |
10 | $327,702 | $416,997 | $527,624 | $663,998 | $831,314 | $1,035,663 |
11 | $335,894 | $437,847 | $567,196 | $730,398 | $935,228 | $1,191,012 |
12 | $344,292 | $459,739 | $609,736 | $803,438 | $1,052,132 | $1,369,664 |
13 | $352,899 | $482,726 | $655,466 | $883,781 | $1,183,649 | $1,575,114 |
14 | $361,721 | $506,862 | $704,626 | $972,160 | $1,331,605 | $1,811,381 |
15 | $370,764 | $532,206 | $757,473 | $1,069,376 | $1,498,055 | $2,083,088 |