Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 | $109,000 |
1 | $111,725 | $114,450 | $117,175 | $119,900 | $122,625 | $125,350 |
2 | $114,518 | $120,173 | $125,963 | $131,890 | $137,953 | $144,153 |
3 | $117,381 | $126,181 | $135,410 | $145,079 | $155,197 | $165,775 |
4 | $120,316 | $132,490 | $145,566 | $159,587 | $174,597 | $190,642 |
5 | $123,323 | $139,115 | $156,484 | $175,546 | $196,422 | $219,238 |
6 | $126,407 | $146,070 | $168,220 | $193,100 | $220,974 | $252,124 |
7 | $129,567 | $153,374 | $180,836 | $212,410 | $248,596 | $289,942 |
8 | $132,806 | $161,043 | $194,399 | $233,651 | $279,671 | $333,433 |
9 | $136,126 | $169,095 | $208,979 | $257,016 | $314,629 | $383,449 |
10 | $139,529 | $177,550 | $224,652 | $282,718 | $353,958 | $440,966 |
11 | $143,017 | $186,427 | $241,501 | $310,990 | $398,203 | $507,111 |
12 | $146,593 | $195,748 | $259,614 | $342,089 | $447,978 | $583,177 |
13 | $150,258 | $205,536 | $279,085 | $376,298 | $503,975 | $670,654 |
14 | $154,014 | $215,813 | $300,016 | $413,927 | $566,972 | $771,252 |
15 | $157,865 | $226,603 | $322,518 | $455,320 | $637,844 | $886,940 |
16 | $161,811 | $237,933 | $346,706 | $500,852 | $717,574 | $1,019,981 |
17 | $165,856 | $249,830 | $372,709 | $550,937 | $807,271 | $1,172,978 |
18 | $170,003 | $262,321 | $400,663 | $606,031 | $908,180 | $1,348,924 |
19 | $174,253 | $275,438 | $430,712 | $666,634 | $1,021,702 | $1,551,263 |
20 | $178,609 | $289,209 | $463,016 | $733,297 | $1,149,415 | $1,783,953 |
21 | $183,074 | $303,670 | $497,742 | $806,627 | $1,293,092 | $2,051,545 |
22 | $187,651 | $318,853 | $535,073 | $887,290 | $1,454,729 | $2,359,277 |
23 | $192,343 | $334,796 | $575,203 | $976,019 | $1,636,570 | $2,713,169 |
24 | $197,151 | $351,536 | $618,343 | $1,073,621 | $1,841,141 | $3,120,144 |
25 | $202,080 | $369,113 | $664,719 | $1,180,983 | $2,071,284 | $3,588,166 |