Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 |
1 | $260,350 | $266,700 | $273,050 | $279,400 | $285,750 | $292,100 |
2 | $266,859 | $280,035 | $293,529 | $307,340 | $321,469 | $335,915 |
3 | $273,530 | $294,037 | $315,543 | $338,074 | $361,652 | $386,302 |
4 | $280,368 | $308,739 | $339,209 | $371,881 | $406,859 | $444,248 |
5 | $287,378 | $324,176 | $364,650 | $409,070 | $457,716 | $510,885 |
6 | $294,562 | $340,384 | $391,999 | $449,976 | $514,931 | $587,517 |
7 | $301,926 | $357,404 | $421,398 | $494,974 | $579,297 | $675,645 |
8 | $309,474 | $375,274 | $453,003 | $544,472 | $651,709 | $776,992 |
9 | $317,211 | $394,037 | $486,979 | $598,919 | $733,173 | $893,541 |
10 | $325,141 | $413,739 | $523,502 | $658,811 | $824,820 | $1,027,572 |
11 | $333,270 | $434,426 | $562,765 | $724,692 | $927,922 | $1,181,707 |
12 | $341,602 | $456,148 | $604,972 | $797,161 | $1,043,912 | $1,358,964 |
13 | $350,142 | $478,955 | $650,345 | $876,877 | $1,174,401 | $1,562,808 |
14 | $358,895 | $502,903 | $699,121 | $964,565 | $1,321,201 | $1,797,229 |
15 | $367,868 | $528,048 | $751,555 | $1,061,021 | $1,486,352 | $2,066,814 |
16 | $377,064 | $554,450 | $807,921 | $1,167,123 | $1,672,146 | $2,376,836 |
17 | $386,491 | $582,173 | $868,516 | $1,283,835 | $1,881,164 | $2,733,361 |
18 | $396,153 | $611,281 | $933,654 | $1,412,219 | $2,116,309 | $3,143,365 |
19 | $406,057 | $641,845 | $1,003,678 | $1,553,441 | $2,380,848 | $3,614,870 |
20 | $416,209 | $673,938 | $1,078,954 | $1,708,785 | $2,678,454 | $4,157,100 |
21 | $426,614 | $707,634 | $1,159,876 | $1,879,663 | $3,013,261 | $4,780,666 |
22 | $437,279 | $743,016 | $1,246,866 | $2,067,630 | $3,389,918 | $5,497,765 |
23 | $448,211 | $780,167 | $1,340,381 | $2,274,393 | $3,813,658 | $6,322,430 |
24 | $459,416 | $819,175 | $1,440,910 | $2,501,832 | $4,290,365 | $7,270,795 |
25 | $470,902 | $860,134 | $1,548,978 | $2,752,015 | $4,826,661 | $8,361,414 |
26 | $482,674 | $903,141 | $1,665,152 | $3,027,217 | $5,429,993 | $9,615,626 |
27 | $494,741 | $948,298 | $1,790,038 | $3,329,939 | $6,108,743 | $11,057,970 |
28 | $507,110 | $995,713 | $1,924,291 | $3,662,932 | $6,872,335 | $12,716,665 |
29 | $519,787 | $1,045,498 | $2,068,613 | $4,029,226 | $7,731,377 | $14,624,165 |
30 | $532,782 | $1,097,773 | $2,223,759 | $4,432,148 | $8,697,799 | $16,817,790 |