Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 | $159,000 |
1 | $162,975 | $166,950 | $170,925 | $174,900 | $178,875 | $182,850 |
2 | $167,049 | $175,298 | $183,744 | $192,390 | $201,234 | $210,278 |
3 | $171,226 | $184,062 | $197,525 | $211,629 | $226,389 | $241,819 |
4 | $175,506 | $193,265 | $212,340 | $232,792 | $254,687 | $278,092 |
5 | $179,894 | $202,929 | $228,265 | $256,071 | $286,523 | $319,806 |
6 | $184,391 | $213,075 | $245,385 | $281,678 | $322,339 | $367,777 |
7 | $189,001 | $223,729 | $263,789 | $309,846 | $362,631 | $422,943 |
8 | $193,726 | $234,915 | $283,573 | $340,831 | $407,960 | $486,385 |
9 | $198,569 | $246,661 | $304,841 | $374,914 | $458,955 | $559,342 |
10 | $203,533 | $258,994 | $327,704 | $412,405 | $516,324 | $643,244 |
11 | $208,622 | $271,944 | $352,282 | $453,646 | $580,865 | $739,730 |
12 | $213,837 | $285,541 | $378,703 | $499,010 | $653,473 | $850,690 |
13 | $219,183 | $299,818 | $407,106 | $548,911 | $735,157 | $978,293 |
14 | $224,663 | $314,809 | $437,639 | $603,802 | $827,051 | $1,125,037 |
15 | $230,279 | $330,550 | $470,461 | $664,182 | $930,433 | $1,293,793 |
16 | $236,036 | $347,077 | $505,746 | $730,601 | $1,046,737 | $1,487,862 |
17 | $241,937 | $364,431 | $543,677 | $803,661 | $1,177,579 | $1,711,041 |
18 | $247,986 | $382,652 | $584,453 | $884,027 | $1,324,776 | $1,967,697 |
19 | $254,185 | $401,785 | $628,287 | $972,430 | $1,490,373 | $2,262,852 |
20 | $260,540 | $421,874 | $675,408 | $1,069,672 | $1,676,670 | $2,602,279 |
21 | $267,054 | $442,968 | $726,064 | $1,176,640 | $1,886,254 | $2,992,621 |
22 | $273,730 | $465,116 | $780,519 | $1,294,304 | $2,122,035 | $3,441,515 |
23 | $280,573 | $488,372 | $839,058 | $1,423,734 | $2,387,290 | $3,957,742 |
24 | $287,587 | $512,791 | $901,987 | $1,566,107 | $2,685,701 | $4,551,403 |
25 | $294,777 | $538,430 | $969,636 | $1,722,718 | $3,021,414 | $5,234,113 |
26 | $302,147 | $565,352 | $1,042,359 | $1,894,990 | $3,399,090 | $6,019,230 |
27 | $309,700 | $593,620 | $1,120,536 | $2,084,489 | $3,823,977 | $6,922,115 |
28 | $317,443 | $623,301 | $1,204,576 | $2,292,938 | $4,301,974 | $7,960,432 |
29 | $325,379 | $654,466 | $1,294,919 | $2,522,232 | $4,839,720 | $9,154,497 |
30 | $333,513 | $687,189 | $1,392,038 | $2,774,455 | $5,444,685 | $10,527,672 |