Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 | $167,000 |
1 | $171,175 | $175,350 | $179,525 | $183,700 | $187,875 | $192,050 |
2 | $175,454 | $184,118 | $192,989 | $202,070 | $211,359 | $220,858 |
3 | $179,841 | $193,323 | $207,464 | $222,277 | $237,779 | $253,986 |
4 | $184,337 | $202,990 | $223,023 | $244,505 | $267,502 | $292,084 |
5 | $188,945 | $213,139 | $239,750 | $268,955 | $300,939 | $335,897 |
6 | $193,669 | $223,796 | $257,731 | $295,851 | $338,557 | $386,281 |
7 | $198,511 | $234,986 | $277,061 | $325,436 | $380,876 | $444,223 |
8 | $203,473 | $246,735 | $297,841 | $357,979 | $428,486 | $510,857 |
9 | $208,560 | $259,072 | $320,179 | $393,777 | $482,047 | $587,485 |
10 | $213,774 | $272,025 | $344,192 | $433,155 | $542,303 | $675,608 |
11 | $219,118 | $285,627 | $370,007 | $476,470 | $610,090 | $776,949 |
12 | $224,596 | $299,908 | $397,757 | $524,118 | $686,352 | $893,492 |
13 | $230,211 | $314,903 | $427,589 | $576,529 | $772,146 | $1,027,516 |
14 | $235,967 | $330,649 | $459,658 | $634,182 | $868,664 | $1,181,643 |
15 | $241,866 | $347,181 | $494,133 | $697,600 | $977,247 | $1,358,889 |
16 | $247,912 | $364,540 | $531,192 | $767,360 | $1,099,403 | $1,562,723 |
17 | $254,110 | $382,767 | $571,032 | $844,097 | $1,236,828 | $1,797,131 |
18 | $260,463 | $401,905 | $613,859 | $928,506 | $1,391,432 | $2,066,701 |
19 | $266,975 | $422,001 | $659,899 | $1,021,357 | $1,565,361 | $2,376,706 |
20 | $273,649 | $443,101 | $709,391 | $1,123,492 | $1,761,031 | $2,733,212 |
21 | $280,490 | $465,256 | $762,595 | $1,235,842 | $1,981,160 | $3,143,194 |
22 | $287,502 | $488,519 | $819,790 | $1,359,426 | $2,228,804 | $3,614,673 |
23 | $294,690 | $512,944 | $881,274 | $1,495,369 | $2,507,405 | $4,156,873 |
24 | $302,057 | $538,592 | $947,370 | $1,644,905 | $2,820,831 | $4,780,404 |
25 | $309,609 | $565,521 | $1,018,423 | $1,809,396 | $3,173,434 | $5,497,465 |
26 | $317,349 | $593,797 | $1,094,804 | $1,990,335 | $3,570,114 | $6,322,085 |
27 | $325,283 | $623,487 | $1,176,915 | $2,189,369 | $4,016,378 | $7,270,398 |
28 | $333,415 | $654,662 | $1,265,183 | $2,408,306 | $4,518,425 | $8,360,957 |
29 | $341,750 | $687,395 | $1,360,072 | $2,649,137 | $5,083,228 | $9,615,101 |
30 | $350,294 | $721,764 | $1,462,078 | $2,914,050 | $5,718,632 | $11,057,366 |