Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 | $169,000 |
1 | $173,225 | $177,450 | $181,675 | $185,900 | $190,125 | $194,350 |
2 | $177,556 | $186,323 | $195,301 | $204,490 | $213,891 | $223,503 |
3 | $181,995 | $195,639 | $209,948 | $224,939 | $240,627 | $257,028 |
4 | $186,544 | $205,421 | $225,694 | $247,433 | $270,705 | $295,582 |
5 | $191,208 | $215,692 | $242,621 | $272,176 | $304,543 | $339,919 |
6 | $195,988 | $226,476 | $260,818 | $299,394 | $342,611 | $390,907 |
7 | $200,888 | $237,800 | $280,379 | $329,333 | $385,438 | $449,543 |
8 | $205,910 | $249,690 | $301,408 | $362,267 | $433,618 | $516,975 |
9 | $211,058 | $262,174 | $324,013 | $398,493 | $487,820 | $594,521 |
10 | $216,334 | $275,283 | $348,314 | $438,342 | $548,797 | $683,699 |
11 | $221,743 | $289,047 | $374,438 | $482,177 | $617,397 | $786,254 |
12 | $227,286 | $303,500 | $402,521 | $530,394 | $694,572 | $904,192 |
13 | $232,968 | $318,675 | $432,710 | $583,434 | $781,393 | $1,039,821 |
14 | $238,793 | $334,608 | $465,163 | $641,777 | $879,067 | $1,195,794 |
15 | $244,762 | $351,339 | $500,050 | $705,955 | $988,950 | $1,375,163 |
16 | $250,881 | $368,906 | $537,554 | $776,550 | $1,112,569 | $1,581,438 |
17 | $257,153 | $387,351 | $577,871 | $854,205 | $1,251,640 | $1,818,654 |
18 | $263,582 | $406,719 | $621,211 | $939,626 | $1,408,095 | $2,091,452 |
19 | $270,172 | $427,055 | $667,802 | $1,033,589 | $1,584,107 | $2,405,169 |
20 | $276,926 | $448,407 | $717,887 | $1,136,947 | $1,782,121 | $2,765,945 |
21 | $283,849 | $470,828 | $771,728 | $1,250,642 | $2,004,886 | $3,180,837 |
22 | $290,946 | $494,369 | $829,608 | $1,375,706 | $2,255,497 | $3,657,962 |
23 | $298,219 | $519,088 | $891,829 | $1,513,277 | $2,537,434 | $4,206,656 |
24 | $305,675 | $545,042 | $958,716 | $1,664,605 | $2,854,613 | $4,837,655 |
25 | $313,317 | $572,294 | $1,030,619 | $1,831,065 | $3,211,440 | $5,563,303 |