Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $161,000 | $161,000 | $161,000 | $161,000 | $161,000 | $161,000 |
1 | $165,025 | $169,050 | $173,075 | $177,100 | $181,125 | $185,150 |
2 | $169,151 | $177,503 | $186,056 | $194,810 | $203,766 | $212,923 |
3 | $173,379 | $186,378 | $200,010 | $214,291 | $229,236 | $244,861 |
4 | $177,714 | $195,697 | $215,011 | $235,720 | $257,891 | $281,590 |
5 | $182,157 | $205,481 | $231,136 | $259,292 | $290,127 | $323,829 |
6 | $186,711 | $215,755 | $248,472 | $285,221 | $326,393 | $372,403 |
7 | $191,378 | $226,543 | $267,107 | $313,743 | $367,192 | $428,263 |
8 | $196,163 | $237,870 | $287,140 | $345,118 | $413,091 | $492,503 |
9 | $201,067 | $249,764 | $308,675 | $379,630 | $464,728 | $566,378 |
10 | $206,094 | $262,252 | $331,826 | $417,593 | $522,819 | $651,335 |
11 | $211,246 | $275,365 | $356,713 | $459,352 | $588,171 | $749,035 |
12 | $216,527 | $289,133 | $383,467 | $505,287 | $661,692 | $861,390 |
13 | $221,940 | $303,590 | $412,227 | $555,816 | $744,404 | $990,599 |
14 | $227,489 | $318,769 | $443,143 | $611,397 | $837,454 | $1,139,189 |
15 | $233,176 | $334,707 | $476,379 | $672,537 | $942,136 | $1,310,067 |
16 | $239,005 | $351,443 | $512,108 | $739,791 | $1,059,903 | $1,506,577 |
17 | $244,981 | $369,015 | $550,516 | $813,770 | $1,192,391 | $1,732,564 |
18 | $251,105 | $387,466 | $591,804 | $895,147 | $1,341,440 | $1,992,448 |
19 | $257,383 | $406,839 | $636,190 | $984,661 | $1,509,120 | $2,291,315 |
20 | $263,817 | $427,181 | $683,904 | $1,083,127 | $1,697,760 | $2,635,013 |
21 | $270,413 | $448,540 | $735,197 | $1,191,440 | $1,909,980 | $3,030,264 |
22 | $277,173 | $470,967 | $790,337 | $1,310,584 | $2,148,728 | $3,484,804 |
23 | $284,102 | $494,515 | $849,612 | $1,441,643 | $2,417,319 | $4,007,525 |
24 | $291,205 | $519,241 | $913,333 | $1,585,807 | $2,719,483 | $4,608,653 |
25 | $298,485 | $545,203 | $981,833 | $1,744,388 | $3,059,419 | $5,299,951 |