Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 | $259,000 |
1 | $265,475 | $271,950 | $278,425 | $284,900 | $291,375 | $297,850 |
2 | $272,112 | $285,548 | $299,307 | $313,390 | $327,797 | $342,528 |
3 | $278,915 | $299,825 | $321,755 | $344,729 | $368,771 | $393,907 |
4 | $285,888 | $314,816 | $345,887 | $379,202 | $414,868 | $452,993 |
5 | $293,035 | $330,557 | $371,828 | $417,122 | $466,726 | $520,942 |
6 | $300,361 | $347,085 | $399,715 | $458,834 | $525,067 | $599,083 |
7 | $307,870 | $364,439 | $429,694 | $504,718 | $590,701 | $688,945 |
8 | $315,566 | $382,661 | $461,921 | $555,190 | $664,538 | $792,287 |
9 | $323,456 | $401,794 | $496,565 | $610,708 | $747,605 | $911,130 |
10 | $331,542 | $421,884 | $533,807 | $671,779 | $841,056 | $1,047,799 |
11 | $339,830 | $442,978 | $573,843 | $738,957 | $946,188 | $1,204,969 |
12 | $348,326 | $465,127 | $616,881 | $812,853 | $1,064,462 | $1,385,715 |
13 | $357,034 | $488,383 | $663,147 | $894,138 | $1,197,519 | $1,593,572 |
14 | $365,960 | $512,802 | $712,883 | $983,552 | $1,347,209 | $1,832,608 |
15 | $375,109 | $538,442 | $766,349 | $1,081,907 | $1,515,610 | $2,107,499 |