Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $247,000 | $247,000 | $247,000 | $247,000 | $247,000 | $247,000 |
1 | $253,175 | $259,350 | $265,525 | $271,700 | $277,875 | $284,050 |
2 | $259,504 | $272,318 | $285,439 | $298,870 | $312,609 | $326,658 |
3 | $265,992 | $285,933 | $306,847 | $328,757 | $351,686 | $375,656 |
4 | $272,642 | $300,230 | $329,861 | $361,633 | $395,646 | $432,005 |
5 | $279,458 | $315,242 | $354,600 | $397,796 | $445,102 | $496,805 |
6 | $286,444 | $331,004 | $381,195 | $437,576 | $500,740 | $571,326 |
7 | $293,605 | $347,554 | $409,785 | $481,333 | $563,332 | $657,025 |
8 | $300,946 | $364,931 | $440,519 | $529,466 | $633,749 | $755,579 |
9 | $308,469 | $383,178 | $473,558 | $582,413 | $712,967 | $868,915 |
10 | $316,181 | $402,337 | $509,075 | $640,654 | $802,088 | $999,253 |
11 | $324,085 | $422,454 | $547,255 | $704,720 | $902,349 | $1,149,141 |
12 | $332,188 | $443,577 | $588,300 | $775,192 | $1,015,143 | $1,321,512 |
13 | $340,492 | $465,755 | $632,422 | $852,711 | $1,142,036 | $1,519,739 |
14 | $349,005 | $489,043 | $679,854 | $937,982 | $1,284,790 | $1,747,699 |
15 | $357,730 | $513,495 | $730,843 | $1,031,780 | $1,445,389 | $2,009,854 |
16 | $366,673 | $539,170 | $785,656 | $1,134,958 | $1,626,063 | $2,311,332 |
17 | $375,840 | $566,129 | $844,580 | $1,248,454 | $1,829,321 | $2,658,032 |
18 | $385,236 | $594,435 | $907,924 | $1,373,300 | $2,057,986 | $3,056,737 |
19 | $394,867 | $624,157 | $976,018 | $1,510,630 | $2,315,234 | $3,515,248 |
20 | $404,738 | $655,365 | $1,049,219 | $1,661,692 | $2,604,638 | $4,042,535 |
21 | $414,857 | $688,133 | $1,127,911 | $1,827,862 | $2,930,218 | $4,648,915 |
22 | $425,228 | $722,539 | $1,212,504 | $2,010,648 | $3,296,495 | $5,346,252 |
23 | $435,859 | $758,666 | $1,303,442 | $2,211,713 | $3,708,557 | $6,148,190 |
24 | $446,755 | $796,600 | $1,401,200 | $2,432,884 | $4,172,127 | $7,070,419 |
25 | $457,924 | $836,430 | $1,506,290 | $2,676,172 | $4,693,643 | $8,130,981 |
26 | $469,372 | $878,251 | $1,619,262 | $2,943,790 | $5,280,348 | $9,350,628 |
27 | $481,107 | $922,164 | $1,740,706 | $3,238,169 | $5,940,391 | $10,753,223 |
28 | $493,134 | $968,272 | $1,871,259 | $3,561,985 | $6,682,940 | $12,366,206 |
29 | $505,463 | $1,016,685 | $2,011,604 | $3,918,184 | $7,518,308 | $14,221,137 |
30 | $518,099 | $1,067,520 | $2,162,474 | $4,310,002 | $8,458,096 | $16,354,308 |