Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $147,000 | $147,000 | $147,000 | $147,000 | $147,000 | $147,000 |
1 | $150,675 | $154,350 | $158,025 | $161,700 | $165,375 | $169,050 |
2 | $154,442 | $162,068 | $169,877 | $177,870 | $186,047 | $194,408 |
3 | $158,303 | $170,171 | $182,618 | $195,657 | $209,303 | $223,569 |
4 | $162,260 | $178,679 | $196,314 | $215,223 | $235,466 | $257,104 |
5 | $166,317 | $187,613 | $211,038 | $236,745 | $264,899 | $295,670 |
6 | $170,475 | $196,994 | $226,865 | $260,419 | $298,011 | $340,020 |
7 | $174,737 | $206,844 | $243,880 | $286,461 | $335,263 | $391,023 |
8 | $179,105 | $217,186 | $262,171 | $315,108 | $377,170 | $449,676 |
9 | $183,583 | $228,045 | $281,834 | $346,618 | $424,317 | $517,128 |
10 | $188,172 | $239,448 | $302,972 | $381,280 | $477,356 | $594,697 |
11 | $192,877 | $251,420 | $325,695 | $419,408 | $537,026 | $683,902 |
12 | $197,699 | $263,991 | $350,122 | $461,349 | $604,154 | $786,487 |
13 | $202,641 | $277,190 | $376,381 | $507,484 | $679,673 | $904,460 |
14 | $207,707 | $291,050 | $404,609 | $558,232 | $764,632 | $1,040,129 |
15 | $212,900 | $305,602 | $434,955 | $614,055 | $860,211 | $1,196,148 |
16 | $218,222 | $320,883 | $467,577 | $675,461 | $967,738 | $1,375,570 |
17 | $223,678 | $336,927 | $502,645 | $743,007 | $1,088,705 | $1,581,906 |
18 | $229,270 | $353,773 | $540,343 | $817,308 | $1,224,793 | $1,819,192 |
19 | $235,002 | $371,462 | $580,869 | $899,039 | $1,377,892 | $2,092,070 |
20 | $240,877 | $390,035 | $624,434 | $988,942 | $1,550,129 | $2,405,881 |
21 | $246,899 | $409,537 | $671,267 | $1,087,837 | $1,743,895 | $2,766,763 |
22 | $253,071 | $430,013 | $721,612 | $1,196,620 | $1,961,882 | $3,181,778 |
23 | $259,398 | $451,514 | $775,733 | $1,316,282 | $2,207,117 | $3,659,044 |
24 | $265,883 | $474,090 | $833,912 | $1,447,911 | $2,483,007 | $4,207,901 |
25 | $272,530 | $497,794 | $896,456 | $1,592,702 | $2,793,382 | $4,839,086 |
26 | $279,343 | $522,684 | $963,690 | $1,751,972 | $3,142,555 | $5,564,949 |
27 | $286,327 | $548,818 | $1,035,967 | $1,927,169 | $3,535,375 | $6,399,691 |
28 | $293,485 | $576,259 | $1,113,664 | $2,119,886 | $3,977,296 | $7,359,645 |
29 | $300,822 | $605,072 | $1,197,189 | $2,331,875 | $4,474,459 | $8,463,592 |
30 | $308,342 | $635,326 | $1,286,978 | $2,565,062 | $5,033,766 | $9,733,130 |