Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $257,000 | $257,000 | $257,000 | $257,000 | $257,000 | $257,000 |
1 | $263,425 | $269,850 | $276,275 | $282,700 | $289,125 | $295,550 |
2 | $270,011 | $283,343 | $296,996 | $310,970 | $325,266 | $339,883 |
3 | $276,761 | $297,510 | $319,270 | $342,067 | $365,924 | $390,865 |
4 | $283,680 | $312,385 | $343,216 | $376,274 | $411,664 | $449,495 |
5 | $290,772 | $328,004 | $368,957 | $413,901 | $463,122 | $516,919 |
6 | $298,041 | $344,405 | $396,628 | $455,291 | $521,013 | $594,457 |
7 | $305,492 | $361,625 | $426,376 | $500,820 | $586,139 | $683,625 |
8 | $313,130 | $379,706 | $458,354 | $550,902 | $659,407 | $786,169 |
9 | $320,958 | $398,691 | $492,730 | $605,993 | $741,832 | $904,094 |
10 | $328,982 | $418,626 | $529,685 | $666,592 | $834,562 | $1,039,708 |
11 | $337,206 | $439,557 | $569,411 | $733,251 | $938,882 | $1,195,665 |
12 | $345,636 | $461,535 | $612,117 | $806,576 | $1,056,242 | $1,375,014 |
13 | $354,277 | $484,612 | $658,026 | $887,234 | $1,188,272 | $1,581,266 |
14 | $363,134 | $508,842 | $707,378 | $975,957 | $1,336,806 | $1,818,456 |
15 | $372,213 | $534,285 | $760,431 | $1,073,553 | $1,503,907 | $2,091,225 |
16 | $381,518 | $560,999 | $817,464 | $1,180,908 | $1,691,895 | $2,404,909 |
17 | $391,056 | $589,049 | $878,774 | $1,298,999 | $1,903,382 | $2,765,645 |
18 | $400,832 | $618,501 | $944,682 | $1,428,899 | $2,141,305 | $3,180,492 |
19 | $410,853 | $649,426 | $1,015,533 | $1,571,789 | $2,408,968 | $3,657,565 |
20 | $421,124 | $681,898 | $1,091,698 | $1,728,967 | $2,710,089 | $4,206,200 |
21 | $431,653 | $715,992 | $1,173,575 | $1,901,864 | $3,048,850 | $4,837,130 |
22 | $442,444 | $751,792 | $1,261,593 | $2,092,051 | $3,429,957 | $5,562,700 |
23 | $453,505 | $789,382 | $1,356,213 | $2,301,256 | $3,858,701 | $6,397,105 |
24 | $464,843 | $828,851 | $1,457,929 | $2,531,381 | $4,341,039 | $7,356,670 |
25 | $476,464 | $870,293 | $1,567,273 | $2,784,519 | $4,883,669 | $8,460,171 |
26 | $488,375 | $913,808 | $1,684,819 | $3,062,971 | $5,494,127 | $9,729,196 |
27 | $500,585 | $959,498 | $1,811,180 | $3,369,269 | $6,180,893 | $11,188,576 |
28 | $513,099 | $1,007,473 | $1,947,019 | $3,706,195 | $6,953,505 | $12,866,862 |
29 | $525,927 | $1,057,847 | $2,093,045 | $4,076,815 | $7,822,693 | $14,796,892 |
30 | $539,075 | $1,110,739 | $2,250,023 | $4,484,496 | $8,800,529 | $17,016,425 |