Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 |
1 | $278,800 | $285,600 | $292,400 | $299,200 | $306,000 | $312,800 |
2 | $285,770 | $299,880 | $314,330 | $329,120 | $344,250 | $359,720 |
3 | $292,914 | $314,874 | $337,905 | $362,032 | $387,281 | $413,678 |
4 | $300,237 | $330,618 | $363,248 | $398,235 | $435,691 | $475,730 |
5 | $307,743 | $347,149 | $390,491 | $438,059 | $490,153 | $547,089 |
6 | $315,437 | $364,506 | $419,778 | $481,865 | $551,422 | $629,153 |
7 | $323,323 | $382,731 | $451,261 | $530,051 | $620,350 | $723,525 |
8 | $331,406 | $401,868 | $485,106 | $583,056 | $697,893 | $832,054 |
9 | $339,691 | $421,961 | $521,489 | $641,362 | $785,130 | $956,862 |
10 | $348,183 | $443,059 | $560,601 | $705,498 | $883,271 | $1,100,392 |
11 | $356,888 | $465,212 | $602,646 | $776,048 | $993,680 | $1,265,450 |
12 | $365,810 | $488,473 | $647,844 | $853,653 | $1,117,890 | $1,455,268 |
13 | $374,955 | $512,897 | $696,432 | $939,018 | $1,257,627 | $1,673,558 |
14 | $384,329 | $538,541 | $748,665 | $1,032,920 | $1,414,830 | $1,924,592 |
15 | $393,937 | $565,468 | $804,815 | $1,136,212 | $1,591,684 | $2,213,281 |
16 | $403,786 | $593,742 | $865,176 | $1,249,833 | $1,790,644 | $2,545,273 |
17 | $413,880 | $623,429 | $930,064 | $1,374,816 | $2,014,475 | $2,927,064 |
18 | $424,227 | $654,600 | $999,819 | $1,512,298 | $2,266,284 | $3,366,123 |
19 | $434,833 | $687,330 | $1,074,805 | $1,663,527 | $2,549,569 | $3,871,042 |
20 | $445,704 | $721,697 | $1,155,415 | $1,829,880 | $2,868,266 | $4,451,698 |
21 | $456,846 | $757,782 | $1,242,072 | $2,012,868 | $3,226,799 | $5,119,453 |
22 | $468,267 | $795,671 | $1,335,227 | $2,214,155 | $3,630,149 | $5,887,371 |
23 | $479,974 | $835,454 | $1,435,369 | $2,435,570 | $4,083,917 | $6,770,476 |
24 | $491,973 | $877,227 | $1,543,022 | $2,679,127 | $4,594,407 | $7,786,048 |
25 | $504,273 | $921,089 | $1,658,748 | $2,947,040 | $5,168,708 | $8,953,955 |