Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 | $145,000 |
1 | $148,625 | $152,250 | $155,875 | $159,500 | $163,125 | $166,750 |
2 | $152,341 | $159,863 | $167,566 | $175,450 | $183,516 | $191,763 |
3 | $156,149 | $167,856 | $180,133 | $192,995 | $206,455 | $220,527 |
4 | $160,053 | $176,248 | $193,643 | $212,295 | $232,262 | $253,606 |
5 | $164,054 | $185,061 | $208,166 | $233,524 | $261,295 | $291,647 |
6 | $168,156 | $194,314 | $223,779 | $256,876 | $293,957 | $335,394 |
7 | $172,359 | $204,030 | $240,562 | $282,564 | $330,701 | $385,703 |
8 | $176,668 | $214,231 | $258,604 | $310,820 | $372,039 | $443,558 |
9 | $181,085 | $224,943 | $278,000 | $341,902 | $418,544 | $510,092 |
10 | $185,612 | $236,190 | $298,850 | $376,093 | $470,862 | $586,606 |
11 | $190,253 | $247,999 | $321,263 | $413,702 | $529,719 | $674,597 |
12 | $195,009 | $260,399 | $345,358 | $455,072 | $595,934 | $775,786 |
13 | $199,884 | $273,419 | $371,260 | $500,579 | $670,426 | $892,154 |
14 | $204,881 | $287,090 | $399,104 | $550,637 | $754,229 | $1,025,977 |
15 | $210,003 | $301,445 | $429,037 | $605,701 | $848,508 | $1,179,874 |
16 | $215,253 | $316,517 | $461,215 | $666,271 | $954,571 | $1,356,855 |
17 | $220,635 | $332,343 | $495,806 | $732,898 | $1,073,893 | $1,560,383 |
18 | $226,151 | $348,960 | $532,992 | $806,188 | $1,208,129 | $1,794,441 |
19 | $231,804 | $366,408 | $572,966 | $886,807 | $1,359,145 | $2,063,607 |
20 | $237,599 | $384,728 | $615,938 | $975,487 | $1,529,039 | $2,373,148 |
21 | $243,539 | $403,965 | $662,134 | $1,073,036 | $1,720,168 | $2,729,120 |
22 | $249,628 | $424,163 | $711,794 | $1,180,340 | $1,935,189 | $3,138,488 |
23 | $255,869 | $445,371 | $765,178 | $1,298,374 | $2,177,088 | $3,609,261 |
24 | $262,265 | $467,639 | $822,567 | $1,428,211 | $2,449,224 | $4,150,651 |
25 | $268,822 | $491,021 | $884,259 | $1,571,032 | $2,755,377 | $4,773,248 |