Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $380,000 | $380,000 | $380,000 | $380,000 | $380,000 | $380,000 |
1 | $389,500 | $399,000 | $408,500 | $418,000 | $427,500 | $437,000 |
2 | $399,238 | $418,950 | $439,138 | $459,800 | $480,938 | $502,550 |
3 | $409,218 | $439,898 | $472,073 | $505,780 | $541,055 | $577,933 |
4 | $419,449 | $461,892 | $507,478 | $556,358 | $608,687 | $664,622 |
5 | $429,935 | $484,987 | $545,539 | $611,994 | $684,772 | $764,316 |
6 | $440,683 | $509,236 | $586,455 | $673,193 | $770,369 | $878,963 |
7 | $451,701 | $534,698 | $630,439 | $740,512 | $866,665 | $1,010,808 |
8 | $462,993 | $561,433 | $677,722 | $814,564 | $974,998 | $1,162,429 |
9 | $474,568 | $589,505 | $728,551 | $896,020 | $1,096,873 | $1,336,793 |
10 | $486,432 | $618,980 | $783,192 | $985,622 | $1,233,982 | $1,537,312 |
11 | $498,593 | $649,929 | $841,931 | $1,084,184 | $1,388,230 | $1,767,909 |
12 | $511,058 | $682,425 | $905,076 | $1,192,603 | $1,561,758 | $2,033,095 |
13 | $523,834 | $716,547 | $972,957 | $1,311,863 | $1,756,978 | $2,338,059 |
14 | $536,930 | $752,374 | $1,045,929 | $1,443,049 | $1,976,601 | $2,688,768 |
15 | $550,353 | $789,993 | $1,124,373 | $1,587,354 | $2,223,676 | $3,092,083 |
16 | $564,112 | $829,492 | $1,208,701 | $1,746,090 | $2,501,635 | $3,555,896 |
17 | $578,215 | $870,967 | $1,299,354 | $1,920,699 | $2,814,339 | $4,089,280 |
18 | $592,670 | $914,515 | $1,396,806 | $2,112,769 | $3,166,132 | $4,702,672 |
19 | $607,487 | $960,241 | $1,501,566 | $2,324,045 | $3,561,898 | $5,408,073 |
20 | $622,674 | $1,008,253 | $1,614,183 | $2,556,450 | $4,007,136 | $6,219,284 |