Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $157,000 | $157,000 | $157,000 | $157,000 | $157,000 | $157,000 |
1 | $160,925 | $164,850 | $168,775 | $172,700 | $176,625 | $180,550 |
2 | $164,948 | $173,093 | $181,433 | $189,970 | $198,703 | $207,633 |
3 | $169,072 | $181,747 | $195,041 | $208,967 | $223,541 | $238,777 |
4 | $173,299 | $190,834 | $209,669 | $229,864 | $251,484 | $274,594 |
5 | $177,631 | $200,376 | $225,394 | $252,850 | $282,919 | $315,783 |
6 | $182,072 | $210,395 | $242,298 | $278,135 | $318,284 | $363,151 |
7 | $186,624 | $220,915 | $260,471 | $305,949 | $358,069 | $417,623 |
8 | $191,289 | $231,961 | $280,006 | $336,543 | $402,828 | $480,267 |
9 | $196,071 | $243,559 | $301,006 | $370,198 | $453,182 | $552,307 |
10 | $200,973 | $255,736 | $323,582 | $407,218 | $509,829 | $635,153 |
11 | $205,998 | $268,523 | $347,851 | $447,939 | $573,558 | $730,425 |
12 | $211,148 | $281,949 | $373,939 | $492,733 | $645,253 | $839,989 |
13 | $216,426 | $296,047 | $401,985 | $542,007 | $725,909 | $965,988 |
14 | $221,837 | $310,849 | $432,134 | $596,207 | $816,648 | $1,110,886 |
15 | $227,383 | $326,392 | $464,544 | $655,828 | $918,729 | $1,277,519 |
16 | $233,067 | $342,711 | $499,385 | $721,411 | $1,033,570 | $1,469,146 |
17 | $238,894 | $359,847 | $536,838 | $793,552 | $1,162,767 | $1,689,518 |
18 | $244,866 | $377,839 | $577,101 | $872,907 | $1,308,112 | $1,942,946 |
19 | $250,988 | $396,731 | $620,384 | $960,198 | $1,471,626 | $2,234,388 |
20 | $257,263 | $416,568 | $666,913 | $1,056,217 | $1,655,580 | $2,569,546 |
21 | $263,694 | $437,396 | $716,931 | $1,161,839 | $1,862,527 | $2,954,978 |
22 | $270,287 | $459,266 | $770,701 | $1,278,023 | $2,095,343 | $3,398,225 |
23 | $277,044 | $482,229 | $828,503 | $1,405,825 | $2,357,261 | $3,907,959 |
24 | $283,970 | $506,341 | $890,641 | $1,546,408 | $2,651,919 | $4,494,153 |
25 | $291,069 | $531,658 | $957,439 | $1,701,049 | $2,983,408 | $5,168,276 |
26 | $298,346 | $558,241 | $1,029,247 | $1,871,154 | $3,356,334 | $5,943,517 |
27 | $305,805 | $586,153 | $1,106,441 | $2,058,269 | $3,775,876 | $6,835,044 |
28 | $313,450 | $615,460 | $1,189,424 | $2,264,096 | $4,247,861 | $7,860,301 |
29 | $321,286 | $646,233 | $1,278,631 | $2,490,506 | $4,778,843 | $9,039,346 |
30 | $329,318 | $678,545 | $1,374,528 | $2,739,556 | $5,376,199 | $10,395,248 |