Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 |
1 | $135,300 | $138,600 | $141,900 | $145,200 | $148,500 | $151,800 |
2 | $138,683 | $145,530 | $152,543 | $159,720 | $167,063 | $174,570 |
3 | $142,150 | $152,807 | $163,983 | $175,692 | $187,945 | $200,756 |
4 | $145,703 | $160,447 | $176,282 | $193,261 | $211,438 | $230,869 |
5 | $149,346 | $168,469 | $189,503 | $212,587 | $237,868 | $265,499 |
6 | $153,080 | $176,893 | $203,716 | $233,846 | $267,602 | $305,324 |
7 | $156,907 | $185,737 | $218,994 | $257,231 | $301,052 | $351,123 |
8 | $160,829 | $195,024 | $235,419 | $282,954 | $338,684 | $403,791 |
9 | $164,850 | $204,775 | $253,076 | $311,249 | $381,019 | $464,360 |
10 | $168,971 | $215,014 | $272,056 | $342,374 | $428,646 | $534,014 |
11 | $173,195 | $225,765 | $292,460 | $376,611 | $482,227 | $614,116 |
12 | $177,525 | $237,053 | $314,395 | $414,273 | $542,506 | $706,233 |
13 | $181,963 | $248,906 | $337,975 | $455,700 | $610,319 | $812,168 |
14 | $186,513 | $261,351 | $363,323 | $501,270 | $686,609 | $933,993 |
15 | $191,175 | $274,419 | $390,572 | $551,397 | $772,435 | $1,074,092 |
16 | $195,955 | $288,139 | $419,865 | $606,536 | $868,989 | $1,235,206 |
17 | $200,854 | $302,546 | $451,355 | $667,190 | $977,613 | $1,420,487 |
18 | $205,875 | $317,674 | $485,206 | $733,909 | $1,099,814 | $1,633,560 |
19 | $211,022 | $333,557 | $521,597 | $807,300 | $1,237,291 | $1,878,594 |
20 | $216,297 | $350,235 | $560,716 | $888,030 | $1,391,952 | $2,160,383 |
21 | $221,705 | $367,747 | $602,770 | $976,833 | $1,565,946 | $2,484,440 |
22 | $227,247 | $386,134 | $647,978 | $1,074,516 | $1,761,690 | $2,857,106 |
23 | $232,929 | $405,441 | $696,576 | $1,181,968 | $1,981,901 | $3,285,672 |
24 | $238,752 | $425,713 | $748,819 | $1,300,165 | $2,229,639 | $3,778,523 |
25 | $244,721 | $446,999 | $804,981 | $1,430,181 | $2,508,343 | $4,345,302 |