Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 |
1 | $299,300 | $306,600 | $313,900 | $321,200 | $328,500 | $335,800 |
2 | $306,783 | $321,930 | $337,443 | $353,320 | $369,563 | $386,170 |
3 | $314,452 | $338,027 | $362,751 | $388,652 | $415,758 | $444,096 |
4 | $322,313 | $354,928 | $389,957 | $427,517 | $467,728 | $510,710 |
5 | $330,371 | $372,674 | $419,204 | $470,269 | $526,193 | $587,316 |
6 | $338,630 | $391,308 | $450,644 | $517,296 | $591,968 | $675,414 |
7 | $347,096 | $410,873 | $484,442 | $569,025 | $665,964 | $776,726 |
8 | $355,774 | $431,417 | $520,776 | $625,928 | $749,209 | $893,235 |
9 | $364,668 | $452,988 | $559,834 | $688,521 | $842,860 | $1,027,220 |
10 | $373,785 | $475,637 | $601,821 | $757,373 | $948,218 | $1,181,303 |
11 | $383,129 | $499,419 | $646,958 | $833,110 | $1,066,745 | $1,358,498 |
12 | $392,708 | $524,390 | $695,480 | $916,421 | $1,200,088 | $1,562,273 |
13 | $402,525 | $550,610 | $747,641 | $1,008,063 | $1,350,099 | $1,796,614 |
14 | $412,588 | $578,140 | $803,714 | $1,108,870 | $1,518,861 | $2,066,106 |
15 | $422,903 | $607,047 | $863,992 | $1,219,756 | $1,708,719 | $2,376,022 |
16 | $433,476 | $637,399 | $928,792 | $1,341,732 | $1,922,309 | $2,732,425 |
17 | $444,313 | $669,269 | $998,451 | $1,475,905 | $2,162,598 | $3,142,289 |
18 | $455,420 | $702,733 | $1,073,335 | $1,623,496 | $2,432,922 | $3,613,632 |
19 | $466,806 | $737,869 | $1,153,835 | $1,785,845 | $2,737,038 | $4,155,677 |
20 | $478,476 | $774,763 | $1,240,373 | $1,964,430 | $3,079,167 | $4,779,029 |
21 | $490,438 | $813,501 | $1,333,400 | $2,160,873 | $3,464,063 | $5,495,883 |
22 | $502,699 | $854,176 | $1,433,405 | $2,376,960 | $3,897,071 | $6,320,266 |
23 | $515,266 | $896,885 | $1,540,911 | $2,614,656 | $4,384,205 | $7,268,306 |
24 | $528,148 | $941,729 | $1,656,479 | $2,876,122 | $4,932,231 | $8,358,551 |
25 | $541,352 | $988,816 | $1,780,715 | $3,163,734 | $5,548,760 | $9,612,334 |
26 | $554,885 | $1,038,256 | $1,914,269 | $3,480,108 | $6,242,355 | $11,054,184 |
27 | $568,758 | $1,090,169 | $2,057,839 | $3,828,118 | $7,022,649 | $12,712,312 |
28 | $582,977 | $1,144,678 | $2,212,177 | $4,210,930 | $7,900,480 | $14,619,159 |
29 | $597,551 | $1,201,912 | $2,378,090 | $4,632,023 | $8,888,040 | $16,812,033 |
30 | $612,490 | $1,262,007 | $2,556,447 | $5,095,225 | $9,999,045 | $19,333,837 |