Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $261,000 | $261,000 | $261,000 | $261,000 | $261,000 | $261,000 |
1 | $267,525 | $274,050 | $280,575 | $287,100 | $293,625 | $300,150 |
2 | $274,213 | $287,753 | $301,618 | $315,810 | $330,328 | $345,173 |
3 | $281,068 | $302,140 | $324,239 | $347,391 | $371,619 | $396,948 |
4 | $288,095 | $317,247 | $348,557 | $382,130 | $418,072 | $456,491 |
5 | $295,298 | $333,109 | $374,699 | $420,343 | $470,330 | $524,964 |
6 | $302,680 | $349,765 | $402,802 | $462,377 | $529,122 | $603,709 |
7 | $310,247 | $367,253 | $433,012 | $508,615 | $595,262 | $694,265 |
8 | $318,003 | $385,616 | $465,488 | $559,477 | $669,670 | $798,405 |
9 | $325,953 | $404,897 | $500,399 | $615,424 | $753,378 | $918,166 |
10 | $334,102 | $425,141 | $537,929 | $676,967 | $847,551 | $1,055,891 |
11 | $342,455 | $446,399 | $578,274 | $744,663 | $953,495 | $1,214,274 |
12 | $351,016 | $468,719 | $621,644 | $819,130 | $1,072,681 | $1,396,415 |
13 | $359,791 | $492,154 | $668,268 | $901,043 | $1,206,767 | $1,605,878 |
14 | $368,786 | $516,762 | $718,388 | $991,147 | $1,357,612 | $1,846,759 |
15 | $378,006 | $542,600 | $772,267 | $1,090,262 | $1,527,314 | $2,123,773 |
16 | $387,456 | $569,730 | $830,187 | $1,199,288 | $1,718,228 | $2,442,339 |
17 | $397,142 | $598,217 | $892,451 | $1,319,217 | $1,933,007 | $2,808,690 |
18 | $407,071 | $628,128 | $959,385 | $1,451,138 | $2,174,633 | $3,229,993 |
19 | $417,248 | $659,534 | $1,031,339 | $1,596,252 | $2,446,462 | $3,714,492 |
20 | $427,679 | $692,511 | $1,108,689 | $1,755,877 | $2,752,269 | $4,271,666 |
21 | $438,371 | $727,136 | $1,191,841 | $1,931,465 | $3,096,303 | $4,912,416 |
22 | $449,330 | $763,493 | $1,281,229 | $2,124,612 | $3,483,341 | $5,649,279 |
23 | $460,563 | $801,668 | $1,377,321 | $2,337,073 | $3,918,759 | $6,496,670 |
24 | $472,077 | $841,751 | $1,480,620 | $2,570,780 | $4,408,604 | $7,471,171 |
25 | $483,879 | $883,839 | $1,591,667 | $2,827,858 | $4,959,679 | $8,591,847 |
26 | $495,976 | $928,031 | $1,711,042 | $3,110,644 | $5,579,639 | $9,880,624 |
27 | $508,376 | $974,432 | $1,839,370 | $3,421,708 | $6,277,094 | $11,362,717 |
28 | $521,085 | $1,023,154 | $1,977,322 | $3,763,879 | $7,061,730 | $13,067,125 |
29 | $534,112 | $1,074,311 | $2,125,622 | $4,140,267 | $7,944,447 | $15,027,193 |
30 | $547,465 | $1,128,027 | $2,285,043 | $4,554,294 | $8,937,503 | $17,281,272 |