Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $181,000 | $181,000 | $181,000 | $181,000 | $181,000 | $181,000 |
1 | $185,525 | $190,050 | $194,575 | $199,100 | $203,625 | $208,150 |
2 | $190,163 | $199,553 | $209,168 | $219,010 | $229,078 | $239,373 |
3 | $194,917 | $209,530 | $224,856 | $240,911 | $257,713 | $275,278 |
4 | $199,790 | $220,007 | $241,720 | $265,002 | $289,927 | $316,570 |
5 | $204,785 | $231,007 | $259,849 | $291,502 | $326,168 | $364,056 |
6 | $209,905 | $242,557 | $279,338 | $320,653 | $366,939 | $418,664 |
7 | $215,152 | $254,685 | $300,288 | $352,718 | $412,806 | $481,464 |
8 | $220,531 | $267,419 | $322,809 | $387,990 | $464,407 | $553,683 |
9 | $226,044 | $280,790 | $347,020 | $426,789 | $522,458 | $636,736 |
10 | $231,695 | $294,830 | $373,047 | $469,467 | $587,765 | $732,246 |
11 | $237,488 | $309,571 | $401,025 | $516,414 | $661,236 | $842,083 |
12 | $243,425 | $325,050 | $431,102 | $568,056 | $743,890 | $968,395 |
13 | $249,510 | $341,302 | $463,435 | $624,861 | $836,876 | $1,113,655 |
14 | $255,748 | $358,368 | $498,192 | $687,347 | $941,486 | $1,280,703 |
15 | $262,142 | $376,286 | $535,557 | $756,082 | $1,059,172 | $1,472,808 |
16 | $268,696 | $395,100 | $575,724 | $831,690 | $1,191,568 | $1,693,729 |
17 | $275,413 | $414,855 | $618,903 | $914,859 | $1,340,514 | $1,947,789 |
18 | $282,298 | $435,598 | $665,321 | $1,006,345 | $1,508,079 | $2,239,957 |
19 | $289,356 | $457,378 | $715,220 | $1,106,980 | $1,696,588 | $2,575,951 |
20 | $296,590 | $480,247 | $768,861 | $1,217,677 | $1,908,662 | $2,962,343 |
21 | $304,004 | $504,259 | $826,526 | $1,339,445 | $2,147,245 | $3,406,695 |
22 | $311,604 | $529,472 | $888,515 | $1,473,390 | $2,415,650 | $3,917,699 |
23 | $319,395 | $555,946 | $955,154 | $1,620,729 | $2,717,607 | $4,505,354 |
24 | $327,379 | $583,743 | $1,026,790 | $1,782,802 | $3,057,307 | $5,181,157 |
25 | $335,564 | $612,930 | $1,103,799 | $1,961,082 | $3,439,471 | $5,958,330 |