Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 | $153,000 |
1 | $156,825 | $160,650 | $164,475 | $168,300 | $172,125 | $175,950 |
2 | $160,746 | $168,683 | $176,811 | $185,130 | $193,641 | $202,343 |
3 | $164,764 | $177,117 | $190,071 | $203,643 | $217,846 | $232,694 |
4 | $168,883 | $185,972 | $204,327 | $224,007 | $245,076 | $267,598 |
5 | $173,105 | $195,271 | $219,651 | $246,408 | $275,711 | $307,738 |
6 | $177,433 | $205,035 | $236,125 | $271,049 | $310,175 | $353,898 |
7 | $181,869 | $215,286 | $253,835 | $298,154 | $348,947 | $406,983 |
8 | $186,416 | $226,051 | $272,872 | $327,969 | $392,565 | $468,030 |
9 | $191,076 | $237,353 | $293,338 | $360,766 | $441,636 | $538,235 |
10 | $195,853 | $249,221 | $315,338 | $396,843 | $496,840 | $618,970 |
11 | $200,749 | $261,682 | $338,988 | $436,527 | $558,945 | $711,816 |
12 | $205,768 | $274,766 | $364,412 | $480,180 | $628,813 | $818,588 |
13 | $210,912 | $288,504 | $391,743 | $528,197 | $707,415 | $941,377 |
14 | $216,185 | $302,930 | $421,124 | $581,017 | $795,842 | $1,082,583 |
15 | $221,590 | $318,076 | $452,708 | $639,119 | $895,322 | $1,244,970 |
16 | $227,129 | $333,980 | $486,661 | $703,031 | $1,007,237 | $1,431,716 |
17 | $232,808 | $350,679 | $523,161 | $773,334 | $1,133,142 | $1,646,473 |
18 | $238,628 | $368,213 | $562,398 | $850,667 | $1,274,785 | $1,893,444 |
19 | $244,593 | $386,623 | $604,578 | $935,734 | $1,434,133 | $2,177,461 |
20 | $250,708 | $405,955 | $649,921 | $1,029,307 | $1,613,399 | $2,504,080 |
21 | $256,976 | $426,252 | $698,665 | $1,132,238 | $1,815,074 | $2,879,692 |
22 | $263,400 | $447,565 | $751,065 | $1,245,462 | $2,041,959 | $3,311,646 |
23 | $269,985 | $469,943 | $807,395 | $1,370,008 | $2,297,203 | $3,808,393 |
24 | $276,735 | $493,440 | $867,950 | $1,507,009 | $2,584,354 | $4,379,652 |
25 | $283,653 | $518,112 | $933,046 | $1,657,710 | $2,907,398 | $5,036,600 |