Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $274,000 | $274,000 | $274,000 | $274,000 | $274,000 | $274,000 |
1 | $280,850 | $287,700 | $294,550 | $301,400 | $308,250 | $315,100 |
2 | $287,871 | $302,085 | $316,641 | $331,540 | $346,781 | $362,365 |
3 | $295,068 | $317,189 | $340,389 | $364,694 | $390,129 | $416,720 |
4 | $302,445 | $333,049 | $365,919 | $401,163 | $438,895 | $479,228 |
5 | $310,006 | $349,701 | $393,362 | $441,280 | $493,757 | $551,112 |
6 | $317,756 | $367,186 | $422,865 | $485,408 | $555,477 | $633,779 |
7 | $325,700 | $385,546 | $454,579 | $533,948 | $624,911 | $728,845 |
8 | $333,842 | $404,823 | $488,673 | $587,343 | $703,025 | $838,172 |
9 | $342,188 | $425,064 | $525,323 | $646,078 | $790,903 | $963,898 |
10 | $350,743 | $446,317 | $564,723 | $710,685 | $889,766 | $1,108,483 |
11 | $359,512 | $468,633 | $607,077 | $781,754 | $1,000,987 | $1,274,755 |
12 | $368,500 | $492,065 | $652,608 | $859,929 | $1,126,110 | $1,465,969 |
13 | $377,712 | $516,668 | $701,553 | $945,922 | $1,266,874 | $1,685,864 |
14 | $387,155 | $542,501 | $754,170 | $1,040,515 | $1,425,233 | $1,938,743 |
15 | $396,834 | $569,626 | $810,732 | $1,144,566 | $1,603,387 | $2,229,555 |
16 | $406,755 | $598,108 | $871,537 | $1,259,023 | $1,803,811 | $2,563,988 |
17 | $416,923 | $628,013 | $936,903 | $1,384,925 | $2,029,287 | $2,948,586 |
18 | $427,346 | $659,414 | $1,007,170 | $1,523,417 | $2,282,948 | $3,390,874 |
19 | $438,030 | $692,384 | $1,082,708 | $1,675,759 | $2,568,316 | $3,899,505 |
20 | $448,981 | $727,004 | $1,163,911 | $1,843,335 | $2,889,356 | $4,484,431 |