Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $253,000 | $253,000 | $253,000 | $253,000 | $253,000 | $253,000 |
1 | $259,325 | $265,650 | $271,975 | $278,300 | $284,625 | $290,950 |
2 | $265,808 | $278,933 | $292,373 | $306,130 | $320,203 | $334,593 |
3 | $272,453 | $292,879 | $314,301 | $336,743 | $360,229 | $384,781 |
4 | $279,265 | $307,523 | $337,874 | $370,417 | $405,257 | $442,499 |
5 | $286,246 | $322,899 | $363,214 | $407,459 | $455,914 | $508,873 |
6 | $293,402 | $339,044 | $390,455 | $448,205 | $512,903 | $585,204 |
7 | $300,737 | $355,996 | $419,739 | $493,025 | $577,016 | $672,985 |
8 | $308,256 | $373,796 | $451,220 | $542,328 | $649,143 | $773,933 |
9 | $315,962 | $392,486 | $485,061 | $596,561 | $730,286 | $890,023 |
10 | $323,861 | $412,110 | $521,441 | $656,217 | $821,572 | $1,023,526 |
11 | $331,958 | $432,716 | $560,549 | $721,839 | $924,269 | $1,177,055 |
12 | $340,257 | $454,352 | $602,590 | $794,022 | $1,039,802 | $1,353,613 |
13 | $348,763 | $477,069 | $647,785 | $873,425 | $1,169,778 | $1,556,655 |
14 | $357,482 | $500,923 | $696,368 | $960,767 | $1,316,000 | $1,790,154 |
15 | $366,419 | $525,969 | $748,596 | $1,056,844 | $1,480,500 | $2,058,677 |
16 | $375,580 | $552,267 | $804,741 | $1,162,528 | $1,665,562 | $2,367,478 |
17 | $384,969 | $579,881 | $865,096 | $1,278,781 | $1,873,758 | $2,722,600 |
18 | $394,594 | $608,875 | $929,978 | $1,406,659 | $2,107,977 | $3,130,990 |
19 | $404,458 | $639,318 | $999,727 | $1,547,325 | $2,371,474 | $3,600,638 |
20 | $414,570 | $671,284 | $1,074,706 | $1,702,057 | $2,667,909 | $4,140,734 |
21 | $424,934 | $704,849 | $1,155,309 | $1,872,263 | $3,001,397 | $4,761,844 |
22 | $435,558 | $740,091 | $1,241,958 | $2,059,490 | $3,376,572 | $5,476,121 |
23 | $446,447 | $777,096 | $1,335,104 | $2,265,439 | $3,798,644 | $6,297,539 |
24 | $457,608 | $815,950 | $1,435,237 | $2,491,982 | $4,273,474 | $7,242,170 |
25 | $469,048 | $856,748 | $1,542,880 | $2,741,181 | $4,807,658 | $8,328,495 |
26 | $480,774 | $899,585 | $1,658,596 | $3,015,299 | $5,408,615 | $9,577,769 |
27 | $492,793 | $944,564 | $1,782,991 | $3,316,829 | $6,084,692 | $11,014,435 |
28 | $505,113 | $991,793 | $1,916,715 | $3,648,511 | $6,845,279 | $12,666,600 |
29 | $517,741 | $1,041,382 | $2,060,469 | $4,013,363 | $7,700,939 | $14,566,590 |
30 | $530,685 | $1,093,451 | $2,215,004 | $4,414,699 | $8,663,556 | $16,751,578 |