Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 |
1 | $167,075 | $171,150 | $175,225 | $179,300 | $183,375 | $187,450 |
2 | $171,252 | $179,708 | $188,367 | $197,230 | $206,297 | $215,568 |
3 | $175,533 | $188,693 | $202,494 | $216,953 | $232,084 | $247,903 |
4 | $179,922 | $198,128 | $217,681 | $238,648 | $261,094 | $285,088 |
5 | $184,420 | $208,034 | $234,008 | $262,513 | $293,731 | $327,851 |
6 | $189,030 | $218,436 | $251,558 | $288,764 | $330,448 | $377,029 |
7 | $193,756 | $229,357 | $270,425 | $317,641 | $371,754 | $433,583 |
8 | $198,600 | $240,825 | $290,707 | $349,405 | $418,223 | $498,621 |
9 | $203,565 | $252,866 | $312,510 | $384,345 | $470,501 | $573,414 |
10 | $208,654 | $265,510 | $335,948 | $422,780 | $529,313 | $659,426 |
11 | $213,870 | $278,785 | $361,144 | $465,058 | $595,477 | $758,340 |
12 | $219,217 | $292,725 | $388,230 | $511,564 | $669,912 | $872,091 |
13 | $224,697 | $307,361 | $417,347 | $562,720 | $753,651 | $1,002,904 |
14 | $230,315 | $322,729 | $448,648 | $618,992 | $847,858 | $1,153,340 |
15 | $236,073 | $338,865 | $482,297 | $680,891 | $953,840 | $1,326,341 |
16 | $241,974 | $355,809 | $518,469 | $748,981 | $1,073,070 | $1,525,292 |
17 | $248,024 | $373,599 | $557,354 | $823,879 | $1,207,204 | $1,754,086 |
18 | $254,224 | $392,279 | $599,156 | $906,267 | $1,358,104 | $2,017,199 |
19 | $260,580 | $411,893 | $644,093 | $996,893 | $1,527,867 | $2,319,779 |
20 | $267,094 | $432,488 | $692,400 | $1,096,582 | $1,718,850 | $2,667,746 |
21 | $273,772 | $454,112 | $744,330 | $1,206,241 | $1,933,707 | $3,067,907 |
22 | $280,616 | $476,817 | $800,154 | $1,326,865 | $2,175,420 | $3,528,094 |
23 | $287,632 | $500,658 | $860,166 | $1,459,551 | $2,447,347 | $4,057,308 |
24 | $294,822 | $525,691 | $924,678 | $1,605,506 | $2,753,266 | $4,665,904 |
25 | $302,193 | $551,976 | $994,029 | $1,766,057 | $3,097,424 | $5,365,789 |
26 | $309,748 | $579,575 | $1,068,582 | $1,942,663 | $3,484,602 | $6,170,658 |
27 | $317,491 | $608,553 | $1,148,725 | $2,136,929 | $3,920,177 | $7,096,256 |
28 | $325,429 | $638,981 | $1,234,880 | $2,350,622 | $4,410,199 | $8,160,695 |
29 | $333,564 | $670,930 | $1,327,496 | $2,585,684 | $4,961,474 | $9,384,799 |
30 | $341,904 | $704,477 | $1,427,058 | $2,844,253 | $5,581,659 | $10,792,519 |