Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 |
1 | $178,350 | $182,700 | $187,050 | $191,400 | $195,750 | $200,100 |
2 | $182,809 | $191,835 | $201,079 | $210,540 | $220,219 | $230,115 |
3 | $187,379 | $201,427 | $216,160 | $231,594 | $247,746 | $264,632 |
4 | $192,063 | $211,498 | $232,372 | $254,753 | $278,714 | $304,327 |
5 | $196,865 | $222,073 | $249,800 | $280,229 | $313,554 | $349,976 |
6 | $201,787 | $233,177 | $268,534 | $308,252 | $352,748 | $402,473 |
7 | $206,831 | $244,835 | $288,675 | $339,077 | $396,841 | $462,843 |
8 | $212,002 | $257,077 | $310,325 | $372,984 | $446,447 | $532,270 |
9 | $217,302 | $269,931 | $333,600 | $410,283 | $502,252 | $612,110 |
10 | $222,735 | $283,428 | $358,619 | $451,311 | $565,034 | $703,927 |
11 | $228,303 | $297,599 | $385,516 | $496,442 | $635,663 | $809,516 |
12 | $234,011 | $312,479 | $414,430 | $546,087 | $715,121 | $930,944 |
13 | $239,861 | $328,103 | $445,512 | $600,695 | $804,511 | $1,070,585 |
14 | $245,857 | $344,508 | $478,925 | $660,765 | $905,075 | $1,231,173 |
15 | $252,004 | $361,734 | $514,845 | $726,841 | $1,018,209 | $1,415,849 |
16 | $258,304 | $379,820 | $553,458 | $799,525 | $1,145,486 | $1,628,226 |
17 | $264,762 | $398,811 | $594,967 | $879,478 | $1,288,671 | $1,872,460 |
18 | $271,381 | $418,752 | $639,590 | $967,426 | $1,449,755 | $2,153,329 |
19 | $278,165 | $439,689 | $687,559 | $1,064,168 | $1,630,975 | $2,476,328 |
20 | $285,119 | $461,674 | $739,126 | $1,170,585 | $1,834,846 | $2,847,778 |
21 | $292,247 | $484,757 | $794,561 | $1,287,643 | $2,064,202 | $3,274,944 |
22 | $299,553 | $508,995 | $854,153 | $1,416,408 | $2,322,227 | $3,766,186 |
23 | $307,042 | $534,445 | $918,214 | $1,558,049 | $2,612,506 | $4,331,114 |
24 | $314,718 | $561,167 | $987,080 | $1,713,853 | $2,939,069 | $4,980,781 |
25 | $322,586 | $589,226 | $1,061,111 | $1,885,239 | $3,306,453 | $5,727,898 |