Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 |
1 | $256,250 | $262,500 | $268,750 | $275,000 | $281,250 | $287,500 |
2 | $262,656 | $275,625 | $288,906 | $302,500 | $316,406 | $330,625 |
3 | $269,223 | $289,406 | $310,574 | $332,750 | $355,957 | $380,219 |
4 | $275,953 | $303,877 | $333,867 | $366,025 | $400,452 | $437,252 |
5 | $282,852 | $319,070 | $358,907 | $402,628 | $450,508 | $502,839 |
6 | $289,923 | $335,024 | $385,825 | $442,890 | $506,822 | $578,265 |
7 | $297,171 | $351,775 | $414,762 | $487,179 | $570,174 | $665,005 |
8 | $304,601 | $369,364 | $445,869 | $535,897 | $641,446 | $764,756 |
9 | $312,216 | $387,832 | $479,310 | $589,487 | $721,627 | $879,469 |
10 | $320,021 | $407,224 | $515,258 | $648,436 | $811,830 | $1,011,389 |
11 | $328,022 | $427,585 | $553,902 | $713,279 | $913,309 | $1,163,098 |
12 | $336,222 | $448,964 | $595,445 | $784,607 | $1,027,473 | $1,337,563 |
13 | $344,628 | $471,412 | $640,103 | $863,068 | $1,155,907 | $1,538,197 |
14 | $353,243 | $494,983 | $688,111 | $949,375 | $1,300,395 | $1,768,926 |
15 | $362,075 | $519,732 | $739,719 | $1,044,312 | $1,462,944 | $2,034,265 |
16 | $371,126 | $545,719 | $795,198 | $1,148,743 | $1,645,813 | $2,339,405 |
17 | $380,405 | $573,005 | $854,838 | $1,263,618 | $1,851,539 | $2,690,316 |
18 | $389,915 | $601,655 | $918,951 | $1,389,979 | $2,082,981 | $3,093,863 |
19 | $399,663 | $631,738 | $987,872 | $1,528,977 | $2,343,354 | $3,557,943 |
20 | $409,654 | $663,324 | $1,061,963 | $1,681,875 | $2,636,273 | $4,091,634 |
21 | $419,895 | $696,491 | $1,141,610 | $1,850,062 | $2,965,808 | $4,705,380 |
22 | $430,393 | $731,315 | $1,227,231 | $2,035,069 | $3,336,534 | $5,411,186 |
23 | $441,153 | $767,881 | $1,319,273 | $2,238,576 | $3,753,600 | $6,222,864 |
24 | $452,181 | $806,275 | $1,418,219 | $2,462,433 | $4,222,800 | $7,156,294 |
25 | $463,486 | $846,589 | $1,524,585 | $2,708,676 | $4,750,650 | $8,229,738 |
26 | $475,073 | $888,918 | $1,638,929 | $2,979,544 | $5,344,482 | $9,464,199 |
27 | $486,950 | $933,364 | $1,761,848 | $3,277,499 | $6,012,542 | $10,883,829 |
28 | $499,124 | $980,032 | $1,893,987 | $3,605,248 | $6,764,110 | $12,516,403 |
29 | $511,602 | $1,029,034 | $2,036,036 | $3,965,773 | $7,609,623 | $14,393,863 |
30 | $524,392 | $1,080,486 | $2,188,739 | $4,362,351 | $8,560,826 | $16,552,943 |