Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $284,000 | $284,000 | $284,000 | $284,000 | $284,000 | $284,000 |
1 | $291,100 | $298,200 | $305,300 | $312,400 | $319,500 | $326,600 |
2 | $298,378 | $313,110 | $328,198 | $343,640 | $359,438 | $375,590 |
3 | $305,837 | $328,766 | $352,812 | $378,004 | $404,367 | $431,929 |
4 | $313,483 | $345,204 | $379,273 | $415,804 | $454,913 | $496,718 |
5 | $321,320 | $362,464 | $407,719 | $457,385 | $511,777 | $571,225 |
6 | $329,353 | $380,587 | $438,298 | $503,123 | $575,749 | $656,909 |
7 | $337,587 | $399,617 | $471,170 | $553,436 | $647,718 | $755,446 |
8 | $346,026 | $419,597 | $506,508 | $608,779 | $728,683 | $868,762 |
9 | $354,677 | $440,577 | $544,496 | $669,657 | $819,768 | $999,077 |
10 | $363,544 | $462,606 | $585,333 | $736,623 | $922,239 | $1,148,938 |
11 | $372,633 | $485,736 | $629,233 | $810,285 | $1,037,519 | $1,321,279 |
12 | $381,948 | $510,023 | $676,425 | $891,314 | $1,167,209 | $1,519,471 |
13 | $391,497 | $535,524 | $727,157 | $980,445 | $1,313,110 | $1,747,392 |
14 | $401,285 | $562,301 | $781,694 | $1,078,490 | $1,477,249 | $2,009,500 |
15 | $411,317 | $590,416 | $840,321 | $1,186,338 | $1,661,905 | $2,310,926 |
16 | $421,600 | $619,936 | $903,345 | $1,304,972 | $1,869,643 | $2,657,564 |
17 | $432,140 | $650,933 | $971,096 | $1,435,470 | $2,103,348 | $3,056,199 |
18 | $442,943 | $683,480 | $1,043,928 | $1,579,017 | $2,366,267 | $3,514,629 |
19 | $454,017 | $717,654 | $1,122,223 | $1,736,918 | $2,662,050 | $4,041,823 |
20 | $465,367 | $753,537 | $1,206,390 | $1,910,610 | $2,994,807 | $4,648,097 |