Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $271,000 | $271,000 | $271,000 | $271,000 | $271,000 | $271,000 |
1 | $277,775 | $284,550 | $291,325 | $298,100 | $304,875 | $311,650 |
2 | $284,719 | $298,778 | $313,174 | $327,910 | $342,984 | $358,398 |
3 | $291,837 | $313,716 | $336,662 | $360,701 | $385,857 | $412,157 |
4 | $299,133 | $329,402 | $361,912 | $396,771 | $434,090 | $473,981 |
5 | $306,612 | $345,872 | $389,056 | $436,448 | $488,351 | $545,078 |
6 | $314,277 | $363,166 | $418,235 | $480,093 | $549,395 | $626,839 |
7 | $322,134 | $381,324 | $449,602 | $528,102 | $618,069 | $720,865 |
8 | $330,187 | $400,390 | $483,322 | $580,913 | $695,328 | $828,995 |
9 | $338,442 | $420,410 | $519,572 | $639,004 | $782,244 | $953,344 |
10 | $346,903 | $441,430 | $558,540 | $702,904 | $880,024 | $1,096,346 |
11 | $355,575 | $463,502 | $600,430 | $773,195 | $990,027 | $1,260,798 |
12 | $364,465 | $486,677 | $645,462 | $850,514 | $1,113,780 | $1,449,918 |
13 | $373,576 | $511,011 | $693,872 | $935,565 | $1,253,003 | $1,667,405 |
14 | $382,916 | $536,561 | $745,912 | $1,029,122 | $1,409,628 | $1,917,516 |
15 | $392,489 | $563,390 | $801,856 | $1,132,034 | $1,585,832 | $2,205,144 |
16 | $402,301 | $591,559 | $861,995 | $1,245,238 | $1,784,061 | $2,535,915 |
17 | $412,359 | $621,137 | $926,645 | $1,369,761 | $2,007,068 | $2,916,303 |
18 | $422,668 | $652,194 | $996,143 | $1,506,738 | $2,257,952 | $3,353,748 |
19 | $433,234 | $684,804 | $1,070,854 | $1,657,411 | $2,540,196 | $3,856,810 |
20 | $444,065 | $719,044 | $1,151,168 | $1,823,152 | $2,857,720 | $4,435,332 |
21 | $455,167 | $754,996 | $1,237,505 | $2,005,468 | $3,214,935 | $5,100,631 |
22 | $466,546 | $792,746 | $1,330,318 | $2,206,015 | $3,616,802 | $5,865,726 |
23 | $478,209 | $832,383 | $1,430,092 | $2,426,616 | $4,068,903 | $6,745,585 |
24 | $490,165 | $874,002 | $1,537,349 | $2,669,278 | $4,577,516 | $7,757,423 |
25 | $502,419 | $917,702 | $1,652,650 | $2,936,205 | $5,149,705 | $8,921,036 |