Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $120 | $120 | $120 | $120 | $120 | $120 |
1 | $123 | $126 | $129 | $132 | $135 | $138 |
2 | $126 | $132 | $139 | $145 | $152 | $159 |
3 | $129 | $139 | $149 | $160 | $171 | $183 |
4 | $132 | $146 | $160 | $176 | $192 | $210 |
5 | $136 | $153 | $172 | $193 | $216 | $241 |
6 | $139 | $161 | $185 | $213 | $243 | $278 |
7 | $143 | $169 | $199 | $234 | $274 | $319 |
8 | $146 | $177 | $214 | $257 | $308 | $367 |
9 | $150 | $186 | $230 | $283 | $346 | $422 |
10 | $154 | $195 | $247 | $311 | $390 | $485 |
11 | $157 | $205 | $266 | $342 | $438 | $558 |
12 | $161 | $216 | $286 | $377 | $493 | $642 |
13 | $165 | $226 | $307 | $414 | $555 | $738 |
14 | $170 | $238 | $330 | $456 | $624 | $849 |
15 | $174 | $249 | $355 | $501 | $702 | $976 |
16 | $178 | $262 | $382 | $551 | $790 | $1,123 |
17 | $183 | $275 | $410 | $607 | $889 | $1,291 |
18 | $187 | $289 | $441 | $667 | $1,000 | $1,485 |
19 | $192 | $303 | $474 | $734 | $1,125 | $1,708 |
20 | $197 | $318 | $510 | $807 | $1,265 | $1,964 |
21 | $202 | $334 | $548 | $888 | $1,424 | $2,259 |
22 | $207 | $351 | $589 | $977 | $1,602 | $2,597 |
23 | $212 | $369 | $633 | $1,075 | $1,802 | $2,987 |
24 | $217 | $387 | $681 | $1,182 | $2,027 | $3,435 |
25 | $222 | $406 | $732 | $1,300 | $2,280 | $3,950 |