Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 |
1 | $125,050 | $128,100 | $131,150 | $134,200 | $137,250 | $140,300 |
2 | $128,176 | $134,505 | $140,986 | $147,620 | $154,406 | $161,345 |
3 | $131,381 | $141,230 | $151,560 | $162,382 | $173,707 | $185,547 |
4 | $134,665 | $148,292 | $162,927 | $178,620 | $195,420 | $213,379 |
5 | $138,032 | $155,706 | $175,147 | $196,482 | $219,848 | $245,386 |
6 | $141,483 | $163,492 | $188,283 | $216,130 | $247,329 | $282,193 |
7 | $145,020 | $171,666 | $202,404 | $237,743 | $278,245 | $324,522 |
8 | $148,645 | $180,250 | $217,584 | $261,518 | $313,026 | $373,201 |
9 | $152,361 | $189,262 | $233,903 | $287,670 | $352,154 | $429,181 |
10 | $156,170 | $198,725 | $251,446 | $316,437 | $396,173 | $493,558 |
11 | $160,075 | $208,661 | $270,304 | $348,080 | $445,695 | $567,592 |
12 | $164,076 | $219,094 | $290,577 | $382,888 | $501,407 | $652,731 |
13 | $168,178 | $230,049 | $312,370 | $421,177 | $564,082 | $750,640 |
14 | $172,383 | $241,552 | $335,798 | $463,295 | $634,593 | $863,236 |
15 | $176,692 | $253,629 | $360,983 | $509,624 | $713,917 | $992,722 |
16 | $181,110 | $266,311 | $388,057 | $560,587 | $803,157 | $1,141,630 |
17 | $185,637 | $279,626 | $417,161 | $616,645 | $903,551 | $1,312,874 |
18 | $190,278 | $293,608 | $448,448 | $678,310 | $1,016,495 | $1,509,805 |
19 | $195,035 | $308,288 | $482,082 | $746,141 | $1,143,557 | $1,736,276 |
20 | $199,911 | $323,702 | $518,238 | $820,755 | $1,286,501 | $1,996,718 |
21 | $204,909 | $339,887 | $557,106 | $902,830 | $1,447,314 | $2,296,225 |
22 | $210,032 | $356,882 | $598,889 | $993,114 | $1,628,228 | $2,640,659 |
23 | $215,283 | $374,726 | $643,805 | $1,092,425 | $1,831,757 | $3,036,758 |
24 | $220,665 | $393,462 | $692,091 | $1,201,667 | $2,060,727 | $3,492,271 |
25 | $226,181 | $413,135 | $743,997 | $1,321,834 | $2,318,317 | $4,016,112 |