Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $268,000 | $268,000 | $268,000 | $268,000 | $268,000 | $268,000 |
1 | $274,700 | $281,400 | $288,100 | $294,800 | $301,500 | $308,200 |
2 | $281,568 | $295,470 | $309,708 | $324,280 | $339,188 | $354,430 |
3 | $288,607 | $310,244 | $332,936 | $356,708 | $381,586 | $407,595 |
4 | $295,822 | $325,756 | $357,906 | $392,379 | $429,284 | $468,734 |
5 | $303,217 | $342,043 | $384,749 | $431,617 | $482,945 | $539,044 |
6 | $310,798 | $359,146 | $413,605 | $474,778 | $543,313 | $619,900 |
7 | $318,568 | $377,103 | $444,625 | $522,256 | $611,227 | $712,885 |
8 | $326,532 | $395,958 | $477,972 | $574,482 | $687,630 | $819,818 |
9 | $334,695 | $415,756 | $513,820 | $631,930 | $773,584 | $942,791 |
10 | $343,063 | $436,544 | $552,356 | $695,123 | $870,282 | $1,084,209 |
11 | $351,639 | $458,371 | $593,783 | $764,635 | $979,067 | $1,246,841 |
12 | $360,430 | $481,289 | $638,317 | $841,099 | $1,101,451 | $1,433,867 |
13 | $369,441 | $505,354 | $686,191 | $925,209 | $1,239,132 | $1,648,947 |
14 | $378,677 | $530,622 | $737,655 | $1,017,730 | $1,394,024 | $1,896,289 |
15 | $388,144 | $557,153 | $792,979 | $1,119,503 | $1,568,276 | $2,180,733 |
16 | $397,848 | $585,010 | $852,453 | $1,231,453 | $1,764,311 | $2,507,842 |
17 | $407,794 | $614,261 | $916,387 | $1,354,598 | $1,984,850 | $2,884,019 |
18 | $417,989 | $644,974 | $985,115 | $1,490,058 | $2,232,956 | $3,316,622 |
19 | $428,438 | $677,223 | $1,058,999 | $1,639,064 | $2,512,076 | $3,814,115 |
20 | $439,149 | $711,084 | $1,138,424 | $1,802,970 | $2,826,085 | $4,386,232 |
21 | $450,128 | $746,638 | $1,223,806 | $1,983,267 | $3,179,346 | $5,044,167 |
22 | $461,381 | $783,970 | $1,315,591 | $2,181,594 | $3,576,764 | $5,800,792 |
23 | $472,916 | $823,168 | $1,414,261 | $2,399,753 | $4,023,860 | $6,670,911 |
24 | $484,739 | $864,327 | $1,520,330 | $2,639,728 | $4,526,842 | $7,671,547 |
25 | $496,857 | $907,543 | $1,634,355 | $2,903,701 | $5,092,697 | $8,822,279 |