Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 |
1 | $272,650 | $279,300 | $285,950 | $292,600 | $299,250 | $305,900 |
2 | $279,466 | $293,265 | $307,396 | $321,860 | $336,656 | $351,785 |
3 | $286,453 | $307,928 | $330,451 | $354,046 | $378,738 | $404,553 |
4 | $293,614 | $323,325 | $355,235 | $389,451 | $426,081 | $465,236 |
5 | $300,955 | $339,491 | $381,877 | $428,396 | $479,341 | $535,021 |
6 | $308,478 | $356,465 | $410,518 | $471,235 | $539,258 | $615,274 |
7 | $316,190 | $374,289 | $441,307 | $518,359 | $606,665 | $707,565 |
8 | $324,095 | $393,003 | $474,405 | $570,195 | $682,499 | $813,700 |
9 | $332,198 | $412,653 | $509,985 | $627,214 | $767,811 | $935,755 |
10 | $340,502 | $433,286 | $548,234 | $689,935 | $863,787 | $1,076,118 |
11 | $349,015 | $454,950 | $589,352 | $758,929 | $971,761 | $1,237,536 |
12 | $357,740 | $477,698 | $633,553 | $834,822 | $1,093,231 | $1,423,167 |
13 | $366,684 | $501,583 | $681,070 | $918,304 | $1,229,885 | $1,636,642 |
14 | $375,851 | $526,662 | $732,150 | $1,010,135 | $1,383,620 | $1,882,138 |
15 | $385,247 | $552,995 | $787,061 | $1,111,148 | $1,556,573 | $2,164,458 |
16 | $394,878 | $580,645 | $846,091 | $1,222,263 | $1,751,145 | $2,489,127 |
17 | $404,750 | $609,677 | $909,548 | $1,344,489 | $1,970,038 | $2,862,496 |
18 | $414,869 | $640,161 | $977,764 | $1,478,938 | $2,216,292 | $3,291,871 |
19 | $425,241 | $672,169 | $1,051,096 | $1,626,832 | $2,493,329 | $3,785,651 |
20 | $435,872 | $705,777 | $1,129,928 | $1,789,515 | $2,804,995 | $4,353,499 |
21 | $446,769 | $741,066 | $1,214,673 | $1,968,466 | $3,155,619 | $5,006,524 |
22 | $457,938 | $778,119 | $1,305,773 | $2,165,313 | $3,550,072 | $5,757,502 |
23 | $469,386 | $817,025 | $1,403,707 | $2,381,844 | $3,993,831 | $6,621,128 |
24 | $481,121 | $857,877 | $1,508,984 | $2,620,029 | $4,493,060 | $7,614,297 |
25 | $493,149 | $900,770 | $1,622,158 | $2,882,032 | $5,054,692 | $8,756,441 |
26 | $505,478 | $945,809 | $1,743,820 | $3,170,235 | $5,686,529 | $10,069,908 |
27 | $518,115 | $993,099 | $1,874,607 | $3,487,258 | $6,397,345 | $11,580,394 |
28 | $531,068 | $1,042,754 | $2,015,202 | $3,835,984 | $7,197,013 | $13,317,453 |
29 | $544,344 | $1,094,892 | $2,166,342 | $4,219,583 | $8,096,639 | $15,315,071 |
30 | $557,953 | $1,149,637 | $2,328,818 | $4,641,541 | $9,108,719 | $17,612,331 |