Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 |
1 | $114,800 | $117,600 | $120,400 | $123,200 | $126,000 | $128,800 |
2 | $117,670 | $123,480 | $129,430 | $135,520 | $141,750 | $148,120 |
3 | $120,612 | $129,654 | $139,137 | $149,072 | $159,469 | $170,338 |
4 | $123,627 | $136,137 | $149,573 | $163,979 | $179,402 | $195,889 |
5 | $126,718 | $142,944 | $160,790 | $180,377 | $201,828 | $225,272 |
6 | $129,886 | $150,091 | $172,850 | $198,415 | $227,056 | $259,063 |
7 | $133,133 | $157,595 | $185,814 | $218,256 | $255,438 | $297,922 |
8 | $136,461 | $165,475 | $199,750 | $240,082 | $287,368 | $342,611 |
9 | $139,873 | $173,749 | $214,731 | $264,090 | $323,289 | $394,002 |
10 | $143,369 | $182,436 | $230,836 | $290,499 | $363,700 | $453,102 |
11 | $146,954 | $191,558 | $248,148 | $319,549 | $409,162 | $521,068 |
12 | $150,628 | $201,136 | $266,759 | $351,504 | $460,308 | $599,228 |
13 | $154,393 | $211,193 | $286,766 | $386,654 | $517,846 | $689,112 |
14 | $158,253 | $221,752 | $308,274 | $425,320 | $582,577 | $792,479 |
15 | $162,209 | $232,840 | $331,394 | $467,852 | $655,399 | $911,351 |
16 | $166,265 | $244,482 | $356,249 | $514,637 | $737,324 | $1,048,054 |
17 | $170,421 | $256,706 | $382,967 | $566,101 | $829,490 | $1,205,262 |
18 | $174,682 | $269,541 | $411,690 | $622,711 | $933,176 | $1,386,051 |
19 | $179,049 | $283,018 | $442,567 | $684,982 | $1,049,823 | $1,593,958 |
20 | $183,525 | $297,169 | $475,759 | $753,480 | $1,181,051 | $1,833,052 |
21 | $188,113 | $312,028 | $511,441 | $828,828 | $1,328,682 | $2,108,010 |
22 | $192,816 | $327,629 | $549,799 | $911,711 | $1,494,767 | $2,424,212 |
23 | $197,636 | $344,011 | $591,034 | $1,002,882 | $1,681,613 | $2,787,843 |
24 | $202,577 | $361,211 | $635,362 | $1,103,170 | $1,891,815 | $3,206,020 |
25 | $207,642 | $379,272 | $683,014 | $1,213,487 | $2,128,291 | $3,686,923 |