Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 |
1 | $146,575 | $150,150 | $153,725 | $157,300 | $160,875 | $164,450 |
2 | $150,239 | $157,658 | $165,254 | $173,030 | $180,984 | $189,118 |
3 | $153,995 | $165,540 | $177,648 | $190,333 | $203,607 | $217,485 |
4 | $157,845 | $173,817 | $190,972 | $209,366 | $229,058 | $250,108 |
5 | $161,791 | $182,508 | $205,295 | $230,303 | $257,691 | $287,624 |
6 | $165,836 | $191,634 | $220,692 | $253,333 | $289,902 | $330,768 |
7 | $169,982 | $201,215 | $237,244 | $278,667 | $326,140 | $380,383 |
8 | $174,232 | $211,276 | $255,037 | $306,533 | $366,907 | $437,440 |
9 | $178,587 | $221,840 | $274,165 | $337,187 | $412,771 | $503,056 |
10 | $183,052 | $232,932 | $294,728 | $370,905 | $464,367 | $578,515 |
11 | $187,628 | $244,579 | $316,832 | $407,996 | $522,413 | $665,292 |
12 | $192,319 | $256,807 | $340,594 | $448,795 | $587,714 | $765,086 |
13 | $197,127 | $269,648 | $366,139 | $493,675 | $661,179 | $879,849 |
14 | $202,055 | $283,130 | $393,599 | $543,042 | $743,826 | $1,011,826 |
15 | $207,107 | $297,287 | $423,119 | $597,346 | $836,804 | $1,163,600 |
16 | $212,284 | $312,151 | $454,853 | $657,081 | $941,405 | $1,338,140 |
17 | $217,591 | $327,759 | $488,967 | $722,789 | $1,059,080 | $1,538,861 |
18 | $223,031 | $344,147 | $525,640 | $795,068 | $1,191,465 | $1,769,690 |
19 | $228,607 | $361,354 | $565,063 | $874,575 | $1,340,399 | $2,035,143 |
20 | $234,322 | $379,422 | $607,443 | $962,032 | $1,507,948 | $2,340,415 |
21 | $240,180 | $398,393 | $653,001 | $1,058,236 | $1,696,442 | $2,691,477 |
22 | $246,185 | $418,312 | $701,976 | $1,164,059 | $1,908,497 | $3,095,199 |
23 | $252,339 | $439,228 | $754,624 | $1,280,465 | $2,147,059 | $3,559,478 |
24 | $258,648 | $461,189 | $811,221 | $1,408,512 | $2,415,442 | $4,093,400 |
25 | $265,114 | $484,249 | $872,063 | $1,549,363 | $2,717,372 | $4,707,410 |