Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 |
1 | $249,075 | $255,150 | $261,225 | $267,300 | $273,375 | $279,450 |
2 | $255,302 | $267,908 | $280,817 | $294,030 | $307,547 | $321,368 |
3 | $261,684 | $281,303 | $301,878 | $323,433 | $345,990 | $369,573 |
4 | $268,227 | $295,368 | $324,519 | $355,776 | $389,239 | $425,009 |
5 | $274,932 | $310,136 | $348,858 | $391,354 | $437,894 | $488,760 |
6 | $281,806 | $325,643 | $375,022 | $430,489 | $492,631 | $562,074 |
7 | $288,851 | $341,925 | $403,149 | $473,538 | $554,209 | $646,385 |
8 | $296,072 | $359,022 | $433,385 | $520,892 | $623,486 | $743,343 |
9 | $303,474 | $376,973 | $465,889 | $572,981 | $701,421 | $854,844 |
10 | $311,061 | $395,821 | $500,831 | $630,279 | $789,099 | $983,071 |
11 | $318,837 | $415,612 | $538,393 | $693,307 | $887,736 | $1,130,531 |
12 | $326,808 | $436,393 | $578,772 | $762,638 | $998,703 | $1,300,111 |
13 | $334,978 | $458,213 | $622,180 | $838,902 | $1,123,541 | $1,495,127 |
14 | $343,353 | $481,123 | $668,844 | $922,792 | $1,263,984 | $1,719,397 |
15 | $351,936 | $505,180 | $719,007 | $1,015,071 | $1,421,982 | $1,977,306 |
16 | $360,735 | $530,439 | $772,933 | $1,116,578 | $1,599,730 | $2,273,902 |
17 | $369,753 | $556,960 | $830,903 | $1,228,236 | $1,799,696 | $2,614,987 |
18 | $378,997 | $584,808 | $893,220 | $1,351,060 | $2,024,658 | $3,007,235 |
19 | $388,472 | $614,049 | $960,212 | $1,486,166 | $2,277,740 | $3,458,321 |
20 | $398,184 | $644,751 | $1,032,228 | $1,634,782 | $2,562,458 | $3,977,069 |
21 | $408,138 | $676,989 | $1,109,645 | $1,798,261 | $2,882,765 | $4,573,629 |
22 | $418,342 | $710,838 | $1,192,868 | $1,978,087 | $3,243,111 | $5,259,673 |
23 | $428,800 | $746,380 | $1,282,333 | $2,175,895 | $3,648,499 | $6,048,624 |
24 | $439,520 | $783,699 | $1,378,508 | $2,393,485 | $4,104,562 | $6,955,918 |
25 | $450,508 | $822,884 | $1,481,897 | $2,632,834 | $4,617,632 | $7,999,305 |