Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 | $173,000 |
1 | $177,325 | $181,650 | $185,975 | $190,300 | $194,625 | $198,950 |
2 | $181,758 | $190,733 | $199,923 | $209,330 | $218,953 | $228,793 |
3 | $186,302 | $200,269 | $214,917 | $230,263 | $246,322 | $263,111 |
4 | $190,960 | $210,283 | $231,036 | $253,289 | $277,113 | $302,578 |
5 | $195,734 | $220,797 | $248,364 | $278,618 | $311,752 | $347,965 |
6 | $200,627 | $231,837 | $266,991 | $306,480 | $350,721 | $400,160 |
7 | $205,643 | $243,428 | $287,016 | $337,128 | $394,561 | $460,183 |
8 | $210,784 | $255,600 | $308,542 | $370,841 | $443,881 | $529,211 |
9 | $216,053 | $268,380 | $331,682 | $407,925 | $499,366 | $608,593 |
10 | $221,455 | $281,799 | $356,558 | $448,717 | $561,787 | $699,881 |
11 | $226,991 | $295,889 | $383,300 | $493,589 | $632,010 | $804,864 |
12 | $232,666 | $310,683 | $412,048 | $542,948 | $711,011 | $925,593 |
13 | $238,482 | $326,217 | $442,951 | $597,243 | $799,887 | $1,064,432 |
14 | $244,444 | $342,528 | $476,173 | $656,967 | $899,873 | $1,224,097 |
15 | $250,556 | $359,655 | $511,886 | $722,664 | $1,012,358 | $1,407,712 |
16 | $256,819 | $377,637 | $550,277 | $794,930 | $1,138,902 | $1,618,868 |
17 | $263,240 | $396,519 | $591,548 | $874,423 | $1,281,265 | $1,861,699 |
18 | $269,821 | $416,345 | $635,914 | $961,866 | $1,441,423 | $2,140,953 |
19 | $276,566 | $437,162 | $683,608 | $1,058,052 | $1,621,601 | $2,462,096 |
20 | $283,481 | $459,021 | $734,878 | $1,163,857 | $1,824,301 | $2,831,411 |
21 | $290,568 | $481,972 | $789,994 | $1,280,243 | $2,052,339 | $3,256,123 |
22 | $297,832 | $506,070 | $849,244 | $1,408,268 | $2,308,881 | $3,744,541 |
23 | $305,278 | $531,374 | $912,937 | $1,549,094 | $2,597,491 | $4,306,222 |
24 | $312,910 | $557,942 | $981,407 | $1,704,004 | $2,922,178 | $4,952,155 |
25 | $320,732 | $585,839 | $1,055,013 | $1,874,404 | $3,287,450 | $5,694,979 |
26 | $328,751 | $615,131 | $1,134,139 | $2,061,845 | $3,698,381 | $6,549,226 |
27 | $336,969 | $645,888 | $1,219,199 | $2,268,029 | $4,160,679 | $7,531,609 |
28 | $345,394 | $678,182 | $1,310,639 | $2,494,832 | $4,680,764 | $8,661,351 |
29 | $354,028 | $712,091 | $1,408,937 | $2,744,315 | $5,265,859 | $9,960,554 |
30 | $362,879 | $747,696 | $1,514,607 | $3,018,747 | $5,924,092 | $11,454,637 |