Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $293,000 | $293,000 | $293,000 | $293,000 | $293,000 | $293,000 |
1 | $300,325 | $307,650 | $314,975 | $322,300 | $329,625 | $336,950 |
2 | $307,833 | $323,033 | $338,598 | $354,530 | $370,828 | $387,493 |
3 | $315,529 | $339,184 | $363,993 | $389,983 | $417,182 | $445,616 |
4 | $323,417 | $356,143 | $391,292 | $428,981 | $469,329 | $512,459 |
5 | $331,503 | $373,950 | $420,639 | $471,879 | $527,996 | $589,328 |
6 | $339,790 | $392,648 | $452,187 | $519,067 | $593,995 | $677,727 |
7 | $348,285 | $412,280 | $486,101 | $570,974 | $668,244 | $779,386 |
8 | $356,992 | $432,894 | $522,559 | $628,072 | $751,775 | $896,294 |
9 | $365,917 | $454,539 | $561,751 | $690,879 | $845,747 | $1,030,738 |
10 | $375,065 | $477,266 | $603,882 | $759,967 | $951,465 | $1,185,348 |
11 | $384,441 | $501,129 | $649,173 | $835,963 | $1,070,398 | $1,363,151 |
12 | $394,052 | $526,186 | $697,861 | $919,560 | $1,204,198 | $1,567,623 |
13 | $403,904 | $552,495 | $750,201 | $1,011,515 | $1,354,723 | $1,802,767 |
14 | $414,001 | $580,120 | $806,466 | $1,112,667 | $1,524,063 | $2,073,182 |
15 | $424,351 | $609,126 | $866,951 | $1,223,934 | $1,714,571 | $2,384,159 |
16 | $434,960 | $639,582 | $931,972 | $1,346,327 | $1,928,892 | $2,741,783 |
17 | $445,834 | $671,561 | $1,001,870 | $1,480,960 | $2,170,004 | $3,153,050 |
18 | $456,980 | $705,139 | $1,077,011 | $1,629,056 | $2,441,254 | $3,626,008 |
19 | $468,405 | $740,396 | $1,157,786 | $1,791,961 | $2,746,411 | $4,169,909 |
20 | $480,115 | $777,416 | $1,244,620 | $1,971,157 | $3,089,712 | $4,795,395 |