Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 |
1 | $270,600 | $277,200 | $283,800 | $290,400 | $297,000 | $303,600 |
2 | $277,365 | $291,060 | $305,085 | $319,440 | $334,125 | $349,140 |
3 | $284,299 | $305,613 | $327,966 | $351,384 | $375,891 | $401,511 |
4 | $291,407 | $320,894 | $352,564 | $386,522 | $422,877 | $461,738 |
5 | $298,692 | $336,938 | $379,006 | $425,175 | $475,737 | $530,998 |
6 | $306,159 | $353,785 | $407,432 | $467,692 | $535,204 | $610,648 |
7 | $313,813 | $371,475 | $437,989 | $514,461 | $602,104 | $702,245 |
8 | $321,658 | $390,048 | $470,838 | $565,907 | $677,367 | $807,582 |
9 | $329,700 | $409,551 | $506,151 | $622,498 | $762,038 | $928,719 |
10 | $337,942 | $430,028 | $544,112 | $684,748 | $857,293 | $1,068,027 |
11 | $346,391 | $451,530 | $584,921 | $753,223 | $964,454 | $1,228,231 |
12 | $355,051 | $474,106 | $628,790 | $828,545 | $1,085,011 | $1,412,466 |
13 | $363,927 | $497,811 | $675,949 | $911,400 | $1,220,638 | $1,624,336 |
14 | $373,025 | $522,702 | $726,645 | $1,002,540 | $1,373,217 | $1,867,986 |
15 | $382,351 | $548,837 | $781,144 | $1,102,794 | $1,544,869 | $2,148,184 |
16 | $391,909 | $576,279 | $839,729 | $1,213,073 | $1,737,978 | $2,470,412 |
17 | $401,707 | $605,093 | $902,709 | $1,334,380 | $1,955,225 | $2,840,974 |
18 | $411,750 | $635,347 | $970,412 | $1,467,818 | $2,199,628 | $3,267,120 |
19 | $422,044 | $667,115 | $1,043,193 | $1,614,600 | $2,474,582 | $3,757,188 |
20 | $432,595 | $700,471 | $1,121,433 | $1,776,060 | $2,783,905 | $4,320,766 |
21 | $443,410 | $735,494 | $1,205,540 | $1,953,666 | $3,131,893 | $4,968,881 |
22 | $454,495 | $772,269 | $1,295,956 | $2,149,033 | $3,523,379 | $5,714,213 |
23 | $465,857 | $810,882 | $1,393,152 | $2,363,936 | $3,963,802 | $6,571,345 |
24 | $477,504 | $851,426 | $1,497,639 | $2,600,329 | $4,459,277 | $7,557,047 |
25 | $489,441 | $893,998 | $1,609,962 | $2,860,362 | $5,016,687 | $8,690,603 |