Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $171,000 | $171,000 | $171,000 | $171,000 | $171,000 | $171,000 |
1 | $175,275 | $179,550 | $183,825 | $188,100 | $192,375 | $196,650 |
2 | $179,657 | $188,528 | $197,612 | $206,910 | $216,422 | $226,148 |
3 | $184,148 | $197,954 | $212,433 | $227,601 | $243,475 | $260,070 |
4 | $188,752 | $207,852 | $228,365 | $250,361 | $273,909 | $299,080 |
5 | $193,471 | $218,244 | $245,493 | $275,397 | $308,148 | $343,942 |
6 | $198,308 | $229,156 | $263,905 | $302,937 | $346,666 | $395,533 |
7 | $203,265 | $240,614 | $283,697 | $333,231 | $389,999 | $454,863 |
8 | $208,347 | $252,645 | $304,975 | $366,554 | $438,749 | $523,093 |
9 | $213,556 | $265,277 | $327,848 | $403,209 | $493,593 | $601,557 |
10 | $218,894 | $278,541 | $352,436 | $443,530 | $555,292 | $691,790 |
11 | $224,367 | $292,468 | $378,869 | $487,883 | $624,703 | $795,559 |
12 | $229,976 | $307,091 | $407,284 | $536,671 | $702,791 | $914,893 |
13 | $235,725 | $322,446 | $437,831 | $590,338 | $790,640 | $1,052,127 |
14 | $241,619 | $338,568 | $470,668 | $649,372 | $889,470 | $1,209,946 |
15 | $247,659 | $355,497 | $505,968 | $714,309 | $1,000,654 | $1,391,438 |
16 | $253,850 | $373,272 | $543,916 | $785,740 | $1,125,736 | $1,600,153 |
17 | $260,197 | $391,935 | $584,709 | $864,314 | $1,266,453 | $1,840,176 |
18 | $266,702 | $411,532 | $628,562 | $950,746 | $1,424,759 | $2,116,203 |
19 | $273,369 | $432,108 | $675,705 | $1,045,820 | $1,602,854 | $2,433,633 |
20 | $280,203 | $453,714 | $726,383 | $1,150,402 | $1,803,211 | $2,798,678 |
21 | $287,208 | $476,400 | $780,861 | $1,265,443 | $2,028,612 | $3,218,480 |
22 | $294,389 | $500,220 | $839,426 | $1,391,987 | $2,282,189 | $3,701,252 |
23 | $301,748 | $525,231 | $902,383 | $1,531,186 | $2,567,463 | $4,256,439 |
24 | $309,292 | $551,492 | $970,061 | $1,684,304 | $2,888,395 | $4,894,905 |
25 | $317,024 | $579,067 | $1,042,816 | $1,852,735 | $3,249,445 | $5,629,141 |