Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 |
1 | $134,275 | $137,550 | $140,825 | $144,100 | $147,375 | $150,650 |
2 | $137,632 | $144,428 | $151,387 | $158,510 | $165,797 | $173,248 |
3 | $141,073 | $151,649 | $162,741 | $174,361 | $186,521 | $199,235 |
4 | $144,599 | $159,231 | $174,946 | $191,797 | $209,837 | $229,120 |
5 | $148,214 | $167,193 | $188,067 | $210,977 | $236,066 | $263,488 |
6 | $151,920 | $175,553 | $202,172 | $232,074 | $265,575 | $303,011 |
7 | $155,718 | $184,330 | $217,335 | $255,282 | $298,771 | $348,463 |
8 | $159,611 | $193,547 | $233,636 | $280,810 | $336,118 | $400,732 |
9 | $163,601 | $203,224 | $251,158 | $308,891 | $378,132 | $460,842 |
10 | $167,691 | $213,385 | $269,995 | $339,780 | $425,399 | $529,968 |
11 | $171,883 | $224,054 | $290,245 | $373,758 | $478,574 | $609,463 |
12 | $176,180 | $235,257 | $312,013 | $411,134 | $538,396 | $700,883 |
13 | $180,585 | $247,020 | $335,414 | $452,248 | $605,695 | $806,015 |
14 | $185,100 | $259,371 | $360,570 | $497,472 | $681,407 | $926,917 |
15 | $189,727 | $272,340 | $387,613 | $547,220 | $766,583 | $1,065,955 |
16 | $194,470 | $285,957 | $416,684 | $601,941 | $862,406 | $1,225,848 |
17 | $199,332 | $300,254 | $447,935 | $662,136 | $970,206 | $1,409,726 |
18 | $204,315 | $315,267 | $481,530 | $728,349 | $1,091,482 | $1,621,184 |
19 | $209,423 | $331,030 | $517,645 | $801,184 | $1,227,918 | $1,864,362 |
20 | $214,659 | $347,582 | $556,468 | $881,302 | $1,381,407 | $2,144,016 |
21 | $220,025 | $364,961 | $598,204 | $969,433 | $1,554,083 | $2,465,619 |
22 | $225,526 | $383,209 | $643,069 | $1,066,376 | $1,748,344 | $2,835,462 |
23 | $231,164 | $402,370 | $691,299 | $1,173,014 | $1,966,887 | $3,260,781 |
24 | $236,943 | $422,488 | $743,147 | $1,290,315 | $2,212,747 | $3,749,898 |
25 | $242,867 | $443,612 | $798,882 | $1,419,346 | $2,489,341 | $4,312,383 |