Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $166,000 | $166,000 | $166,000 | $166,000 | $166,000 | $166,000 |
1 | $170,150 | $174,300 | $178,450 | $182,600 | $186,750 | $190,900 |
2 | $174,404 | $183,015 | $191,834 | $200,860 | $210,094 | $219,535 |
3 | $178,764 | $192,166 | $206,221 | $220,946 | $236,355 | $252,465 |
4 | $183,233 | $201,774 | $221,688 | $243,041 | $265,900 | $290,335 |
5 | $187,814 | $211,863 | $238,314 | $267,345 | $299,137 | $333,885 |
6 | $192,509 | $222,456 | $256,188 | $294,079 | $336,530 | $383,968 |
7 | $197,322 | $233,579 | $275,402 | $323,487 | $378,596 | $441,563 |
8 | $202,255 | $245,258 | $296,057 | $355,836 | $425,920 | $507,798 |
9 | $207,311 | $257,520 | $318,262 | $391,419 | $479,160 | $583,967 |
10 | $212,494 | $270,397 | $342,131 | $430,561 | $539,055 | $671,563 |
11 | $217,806 | $283,916 | $367,791 | $473,617 | $606,437 | $772,297 |
12 | $223,252 | $298,112 | $395,375 | $520,979 | $682,242 | $888,142 |
13 | $228,833 | $313,018 | $425,029 | $573,077 | $767,522 | $1,021,363 |
14 | $234,554 | $328,669 | $456,906 | $630,385 | $863,462 | $1,174,567 |
15 | $240,417 | $345,102 | $491,174 | $693,423 | $971,395 | $1,350,752 |
16 | $246,428 | $362,357 | $528,012 | $762,766 | $1,092,820 | $1,553,365 |
17 | $252,589 | $380,475 | $567,613 | $839,042 | $1,229,422 | $1,786,370 |
18 | $258,903 | $399,499 | $610,183 | $922,946 | $1,383,100 | $2,054,325 |
19 | $265,376 | $419,474 | $655,947 | $1,015,241 | $1,555,987 | $2,362,474 |
20 | $272,010 | $440,447 | $705,143 | $1,116,765 | $1,750,486 | $2,716,845 |