Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 |
1 | $142,475 | $145,950 | $149,425 | $152,900 | $156,375 | $159,850 |
2 | $146,037 | $153,248 | $160,632 | $168,190 | $175,922 | $183,828 |
3 | $149,688 | $160,910 | $172,679 | $185,009 | $197,912 | $211,402 |
4 | $153,430 | $168,955 | $185,630 | $203,510 | $222,651 | $243,112 |
5 | $157,266 | $177,403 | $199,552 | $223,861 | $250,483 | $279,579 |
6 | $161,197 | $186,273 | $214,519 | $246,247 | $281,793 | $321,515 |
7 | $165,227 | $195,587 | $230,608 | $270,872 | $317,017 | $369,743 |
8 | $169,358 | $205,366 | $247,903 | $297,959 | $356,644 | $425,204 |
9 | $173,592 | $215,635 | $266,496 | $327,755 | $401,225 | $488,985 |
10 | $177,932 | $226,416 | $286,483 | $360,530 | $451,378 | $562,333 |
11 | $182,380 | $237,737 | $307,970 | $396,583 | $507,800 | $646,682 |
12 | $186,940 | $249,624 | $331,067 | $436,242 | $571,275 | $743,685 |
13 | $191,613 | $262,105 | $355,897 | $479,866 | $642,684 | $855,237 |
14 | $196,403 | $275,210 | $382,590 | $527,852 | $723,020 | $983,523 |
15 | $201,313 | $288,971 | $411,284 | $580,637 | $813,397 | $1,131,052 |
16 | $206,346 | $303,420 | $442,130 | $638,701 | $915,072 | $1,300,709 |
17 | $211,505 | $318,591 | $475,290 | $702,571 | $1,029,456 | $1,495,816 |
18 | $216,793 | $334,520 | $510,937 | $772,829 | $1,158,138 | $1,720,188 |
19 | $222,212 | $351,246 | $549,257 | $850,111 | $1,302,905 | $1,978,216 |
20 | $227,768 | $368,808 | $590,451 | $935,122 | $1,465,768 | $2,274,949 |
21 | $233,462 | $387,249 | $634,735 | $1,028,635 | $1,648,989 | $2,616,191 |
22 | $239,298 | $406,611 | $682,340 | $1,131,498 | $1,855,113 | $3,008,620 |
23 | $245,281 | $426,942 | $733,516 | $1,244,648 | $2,087,002 | $3,459,913 |
24 | $251,413 | $448,289 | $788,529 | $1,369,113 | $2,347,877 | $3,978,899 |
25 | $257,698 | $470,703 | $847,669 | $1,506,024 | $2,641,362 | $4,575,734 |