Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 | $134,000 |
1 | $137,350 | $140,700 | $144,050 | $147,400 | $150,750 | $154,100 |
2 | $140,784 | $147,735 | $154,854 | $162,140 | $169,594 | $177,215 |
3 | $144,303 | $155,122 | $166,468 | $178,354 | $190,793 | $203,797 |
4 | $147,911 | $162,878 | $178,953 | $196,189 | $214,642 | $234,367 |
5 | $151,609 | $171,022 | $192,374 | $215,808 | $241,472 | $269,522 |
6 | $155,399 | $179,573 | $206,802 | $237,389 | $271,656 | $309,950 |
7 | $159,284 | $188,551 | $222,313 | $261,128 | $305,613 | $356,443 |
8 | $163,266 | $197,979 | $238,986 | $287,241 | $343,815 | $409,909 |
9 | $167,348 | $207,878 | $256,910 | $315,965 | $386,792 | $471,395 |
10 | $171,531 | $218,272 | $276,178 | $347,561 | $435,141 | $542,105 |
11 | $175,820 | $229,185 | $296,892 | $382,318 | $489,534 | $623,420 |
12 | $180,215 | $240,645 | $319,158 | $420,549 | $550,725 | $716,934 |
13 | $184,720 | $252,677 | $343,095 | $462,604 | $619,566 | $824,474 |
14 | $189,338 | $265,311 | $368,828 | $508,865 | $697,012 | $948,145 |
15 | $194,072 | $278,576 | $396,490 | $559,751 | $784,138 | $1,090,366 |
16 | $198,924 | $292,505 | $426,226 | $615,726 | $882,156 | $1,253,921 |
17 | $203,897 | $307,130 | $458,193 | $677,299 | $992,425 | $1,442,009 |
18 | $208,994 | $322,487 | $492,558 | $745,029 | $1,116,478 | $1,658,311 |
19 | $214,219 | $338,611 | $529,500 | $819,532 | $1,256,038 | $1,907,057 |
20 | $219,575 | $355,542 | $569,212 | $901,485 | $1,413,043 | $2,193,116 |
21 | $225,064 | $373,319 | $611,903 | $991,633 | $1,589,673 | $2,522,083 |
22 | $230,691 | $391,985 | $657,796 | $1,090,797 | $1,788,382 | $2,900,396 |
23 | $236,458 | $411,584 | $707,130 | $1,199,877 | $2,011,930 | $3,335,455 |
24 | $242,369 | $432,163 | $760,165 | $1,319,864 | $2,263,421 | $3,835,774 |
25 | $248,429 | $453,772 | $817,178 | $1,451,851 | $2,546,349 | $4,411,140 |