Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $238,000 | $238,000 | $238,000 | $238,000 | $238,000 | $238,000 |
1 | $243,950 | $249,900 | $255,850 | $261,800 | $267,750 | $273,700 |
2 | $250,049 | $262,395 | $275,039 | $287,980 | $301,219 | $314,755 |
3 | $256,300 | $275,515 | $295,667 | $316,778 | $338,871 | $361,968 |
4 | $262,707 | $289,290 | $317,842 | $348,456 | $381,230 | $416,263 |
5 | $269,275 | $303,755 | $341,680 | $383,301 | $428,884 | $478,703 |
6 | $276,007 | $318,943 | $367,306 | $421,632 | $482,494 | $550,508 |
7 | $282,907 | $334,890 | $394,854 | $463,795 | $542,806 | $633,085 |
8 | $289,980 | $351,634 | $424,468 | $510,174 | $610,657 | $728,047 |
9 | $297,229 | $369,216 | $456,303 | $561,192 | $686,989 | $837,255 |
10 | $304,660 | $387,677 | $490,526 | $617,311 | $772,862 | $962,843 |
11 | $312,277 | $407,061 | $527,315 | $679,042 | $869,470 | $1,107,269 |
12 | $320,084 | $427,414 | $566,864 | $746,946 | $978,154 | $1,273,360 |
13 | $328,086 | $448,784 | $609,378 | $821,641 | $1,100,423 | $1,464,363 |
14 | $336,288 | $471,224 | $655,082 | $903,805 | $1,237,976 | $1,684,018 |
15 | $344,695 | $494,785 | $704,213 | $994,185 | $1,392,723 | $1,936,621 |
16 | $353,312 | $519,524 | $757,029 | $1,093,604 | $1,566,814 | $2,227,114 |
17 | $362,145 | $545,500 | $813,806 | $1,202,964 | $1,762,665 | $2,561,181 |
18 | $371,199 | $572,775 | $874,841 | $1,323,260 | $1,982,998 | $2,945,358 |
19 | $380,479 | $601,414 | $940,454 | $1,455,586 | $2,230,873 | $3,387,162 |
20 | $389,991 | $631,485 | $1,010,989 | $1,601,145 | $2,509,732 | $3,895,236 |
21 | $399,740 | $663,059 | $1,086,813 | $1,761,259 | $2,823,449 | $4,479,521 |
22 | $409,734 | $696,212 | $1,168,324 | $1,937,385 | $3,176,380 | $5,151,449 |
23 | $419,977 | $731,023 | $1,255,948 | $2,131,124 | $3,573,427 | $5,924,167 |
24 | $430,477 | $767,574 | $1,350,144 | $2,344,236 | $4,020,106 | $6,812,792 |
25 | $441,239 | $805,952 | $1,451,405 | $2,578,660 | $4,522,619 | $7,834,711 |
26 | $452,270 | $846,250 | $1,560,260 | $2,836,526 | $5,087,947 | $9,009,917 |
27 | $463,576 | $888,563 | $1,677,280 | $3,120,179 | $5,723,940 | $10,361,405 |
28 | $475,166 | $932,991 | $1,803,076 | $3,432,196 | $6,439,432 | $11,915,616 |
29 | $487,045 | $979,640 | $1,938,306 | $3,775,416 | $7,244,361 | $13,702,958 |
30 | $499,221 | $1,028,622 | $2,083,679 | $4,152,958 | $8,149,907 | $15,758,402 |