Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 |
1 | $108,650 | $111,300 | $113,950 | $116,600 | $119,250 | $121,900 |
2 | $111,366 | $116,865 | $122,496 | $128,260 | $134,156 | $140,185 |
3 | $114,150 | $122,708 | $131,683 | $141,086 | $150,926 | $161,213 |
4 | $117,004 | $128,844 | $141,560 | $155,195 | $169,792 | $185,395 |
5 | $119,929 | $135,286 | $152,177 | $170,714 | $191,015 | $213,204 |
6 | $122,928 | $142,050 | $163,590 | $187,785 | $214,892 | $245,184 |
7 | $126,001 | $149,153 | $175,859 | $206,564 | $241,754 | $281,962 |
8 | $129,151 | $156,610 | $189,049 | $227,220 | $271,973 | $324,256 |
9 | $132,379 | $164,441 | $203,227 | $249,942 | $305,970 | $372,895 |
10 | $135,689 | $172,663 | $218,469 | $274,937 | $344,216 | $428,829 |
11 | $139,081 | $181,296 | $234,855 | $302,430 | $387,243 | $493,153 |
12 | $142,558 | $190,361 | $252,469 | $332,673 | $435,648 | $567,127 |
13 | $146,122 | $199,879 | $271,404 | $365,941 | $490,104 | $652,195 |
14 | $149,775 | $209,873 | $291,759 | $402,535 | $551,368 | $750,025 |
15 | $153,520 | $220,366 | $313,641 | $442,788 | $620,288 | $862,529 |
16 | $157,358 | $231,385 | $337,164 | $487,067 | $697,825 | $991,908 |
17 | $161,292 | $242,954 | $362,451 | $535,774 | $785,053 | $1,140,694 |
18 | $165,324 | $255,102 | $389,635 | $589,351 | $883,184 | $1,311,798 |
19 | $169,457 | $267,857 | $418,858 | $648,286 | $993,582 | $1,508,568 |
20 | $173,693 | $281,250 | $450,272 | $713,115 | $1,117,780 | $1,734,853 |
21 | $178,036 | $295,312 | $484,043 | $784,426 | $1,257,502 | $1,995,081 |
22 | $182,487 | $310,078 | $520,346 | $862,869 | $1,414,690 | $2,294,343 |
23 | $187,049 | $325,582 | $559,372 | $949,156 | $1,591,527 | $2,638,495 |
24 | $191,725 | $341,861 | $601,325 | $1,044,072 | $1,790,467 | $3,034,269 |
25 | $196,518 | $358,954 | $646,424 | $1,148,479 | $2,014,276 | $3,489,409 |