Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $265,000 | $265,000 | $265,000 | $265,000 | $265,000 | $265,000 |
1 | $271,625 | $278,250 | $284,875 | $291,500 | $298,125 | $304,750 |
2 | $278,416 | $292,163 | $306,241 | $320,650 | $335,391 | $350,463 |
3 | $285,376 | $306,771 | $329,209 | $352,715 | $377,314 | $403,032 |
4 | $292,510 | $322,109 | $353,899 | $387,987 | $424,479 | $463,487 |
5 | $299,823 | $338,215 | $380,442 | $426,785 | $477,539 | $533,010 |
6 | $307,319 | $355,125 | $408,975 | $469,464 | $537,231 | $612,961 |
7 | $315,002 | $372,882 | $439,648 | $516,410 | $604,385 | $704,905 |
8 | $322,877 | $391,526 | $472,622 | $568,051 | $679,933 | $810,641 |
9 | $330,949 | $411,102 | $508,068 | $624,856 | $764,925 | $932,237 |
10 | $339,222 | $431,657 | $546,173 | $687,342 | $860,540 | $1,072,073 |
11 | $347,703 | $453,240 | $587,136 | $756,076 | $968,108 | $1,232,884 |
12 | $356,396 | $475,902 | $631,172 | $831,684 | $1,089,121 | $1,417,816 |
13 | $365,305 | $499,697 | $678,509 | $914,852 | $1,225,261 | $1,630,489 |
14 | $374,438 | $524,682 | $729,398 | $1,006,337 | $1,378,419 | $1,875,062 |
15 | $383,799 | $550,916 | $784,102 | $1,106,971 | $1,550,721 | $2,156,321 |