Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 |
1 | $268,550 | $275,100 | $281,650 | $288,200 | $294,750 | $301,300 |
2 | $275,264 | $288,855 | $302,774 | $317,020 | $331,594 | $346,495 |
3 | $282,145 | $303,298 | $325,482 | $348,722 | $373,043 | $398,469 |
4 | $289,199 | $318,463 | $349,893 | $383,594 | $419,673 | $458,240 |
5 | $296,429 | $334,386 | $376,135 | $421,954 | $472,133 | $526,976 |
6 | $303,840 | $351,105 | $404,345 | $464,149 | $531,149 | $606,022 |
7 | $311,436 | $368,660 | $434,671 | $510,564 | $597,543 | $696,925 |
8 | $319,222 | $387,093 | $467,271 | $561,620 | $672,236 | $801,464 |
9 | $327,202 | $406,448 | $502,317 | $617,782 | $756,265 | $921,684 |
10 | $335,382 | $426,770 | $539,990 | $679,561 | $850,798 | $1,059,936 |
11 | $343,767 | $448,109 | $580,490 | $747,517 | $957,148 | $1,218,927 |
12 | $352,361 | $470,514 | $624,026 | $822,268 | $1,076,791 | $1,401,766 |
13 | $361,170 | $494,040 | $670,828 | $904,495 | $1,211,390 | $1,612,030 |
14 | $370,199 | $518,742 | $721,140 | $994,945 | $1,362,814 | $1,853,835 |
15 | $379,454 | $544,679 | $775,226 | $1,094,439 | $1,533,166 | $2,131,910 |
16 | $388,940 | $571,913 | $833,368 | $1,203,883 | $1,724,812 | $2,451,697 |
17 | $398,664 | $600,509 | $895,870 | $1,324,271 | $1,940,413 | $2,819,451 |
18 | $408,631 | $630,534 | $963,061 | $1,456,698 | $2,182,965 | $3,242,369 |
19 | $418,846 | $662,061 | $1,035,290 | $1,602,368 | $2,455,835 | $3,728,724 |
20 | $429,318 | $695,164 | $1,112,937 | $1,762,605 | $2,762,815 | $4,288,033 |
21 | $440,050 | $729,922 | $1,196,407 | $1,938,865 | $3,108,166 | $4,931,238 |
22 | $451,052 | $766,418 | $1,286,138 | $2,132,752 | $3,496,687 | $5,670,923 |
23 | $462,328 | $804,739 | $1,382,598 | $2,346,027 | $3,933,773 | $6,521,562 |
24 | $473,886 | $844,976 | $1,486,293 | $2,580,630 | $4,425,495 | $7,499,796 |
25 | $485,733 | $887,225 | $1,597,765 | $2,838,693 | $4,978,682 | $8,624,766 |
26 | $497,877 | $931,586 | $1,717,597 | $3,122,562 | $5,601,017 | $9,918,480 |
27 | $510,324 | $978,166 | $1,846,417 | $3,434,818 | $6,301,144 | $11,406,252 |
28 | $523,082 | $1,027,074 | $1,984,898 | $3,778,300 | $7,088,787 | $13,117,190 |
29 | $536,159 | $1,078,428 | $2,133,766 | $4,156,130 | $7,974,885 | $15,084,769 |
30 | $549,563 | $1,132,349 | $2,293,798 | $4,571,743 | $8,971,746 | $17,347,484 |