Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 | $144,000 |
1 | $147,600 | $151,200 | $154,800 | $158,400 | $162,000 | $165,600 |
2 | $151,290 | $158,760 | $166,410 | $174,240 | $182,250 | $190,440 |
3 | $155,072 | $166,698 | $178,891 | $191,664 | $205,031 | $219,006 |
4 | $158,949 | $175,033 | $192,308 | $210,830 | $230,660 | $251,857 |
5 | $162,923 | $183,785 | $206,731 | $231,913 | $259,493 | $289,635 |
6 | $166,996 | $192,974 | $222,235 | $255,105 | $291,929 | $333,081 |
7 | $171,171 | $202,622 | $238,903 | $280,615 | $328,420 | $383,043 |
8 | $175,450 | $212,754 | $256,821 | $308,677 | $369,473 | $440,499 |
9 | $179,836 | $223,391 | $276,082 | $339,544 | $415,657 | $506,574 |
10 | $184,332 | $234,561 | $296,789 | $373,499 | $467,614 | $582,560 |
11 | $188,940 | $246,289 | $319,048 | $410,849 | $526,066 | $669,944 |
12 | $193,664 | $258,603 | $342,976 | $451,934 | $591,824 | $770,436 |
13 | $198,506 | $271,533 | $368,699 | $497,127 | $665,802 | $886,001 |
14 | $203,468 | $285,110 | $396,352 | $546,840 | $749,028 | $1,018,902 |
15 | $208,555 | $299,366 | $426,078 | $601,524 | $842,656 | $1,171,737 |
16 | $213,769 | $314,334 | $458,034 | $661,676 | $947,988 | $1,347,497 |
17 | $219,113 | $330,051 | $492,387 | $727,844 | $1,066,487 | $1,549,622 |
18 | $224,591 | $346,553 | $529,316 | $800,628 | $1,199,797 | $1,782,065 |
19 | $230,206 | $363,881 | $569,014 | $880,691 | $1,349,772 | $2,049,375 |
20 | $235,961 | $382,075 | $611,691 | $968,760 | $1,518,494 | $2,356,781 |
21 | $241,860 | $401,179 | $657,567 | $1,065,636 | $1,708,305 | $2,710,299 |
22 | $247,906 | $421,238 | $706,885 | $1,172,200 | $1,921,843 | $3,116,843 |
23 | $254,104 | $442,299 | $759,901 | $1,289,420 | $2,162,074 | $3,584,370 |
24 | $260,457 | $464,414 | $816,894 | $1,418,362 | $2,432,333 | $4,122,025 |
25 | $266,968 | $487,635 | $878,161 | $1,560,198 | $2,736,375 | $4,740,329 |