Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 | $129,000 |
1 | $132,225 | $135,450 | $138,675 | $141,900 | $145,125 | $148,350 |
2 | $135,531 | $142,223 | $149,076 | $156,090 | $163,266 | $170,603 |
3 | $138,919 | $149,334 | $160,256 | $171,699 | $183,674 | $196,193 |
4 | $142,392 | $156,800 | $172,276 | $188,869 | $206,633 | $225,622 |
5 | $145,952 | $164,640 | $185,196 | $207,756 | $232,462 | $259,465 |
6 | $149,600 | $172,872 | $199,086 | $228,531 | $261,520 | $298,385 |
7 | $153,340 | $181,516 | $214,017 | $251,385 | $294,210 | $343,143 |
8 | $157,174 | $190,592 | $230,069 | $276,523 | $330,986 | $394,614 |
9 | $161,103 | $200,121 | $247,324 | $304,175 | $372,359 | $453,806 |
10 | $165,131 | $210,127 | $265,873 | $334,593 | $418,904 | $521,877 |
11 | $169,259 | $220,634 | $285,814 | $368,052 | $471,267 | $600,158 |
12 | $173,491 | $231,665 | $307,250 | $404,857 | $530,176 | $690,182 |
13 | $177,828 | $243,249 | $330,293 | $445,343 | $596,448 | $793,710 |
14 | $182,274 | $255,411 | $355,065 | $489,877 | $671,004 | $912,766 |
15 | $186,830 | $268,182 | $381,695 | $538,865 | $754,879 | $1,049,681 |
16 | $191,501 | $281,591 | $410,322 | $592,752 | $849,239 | $1,207,133 |
17 | $196,289 | $295,670 | $441,096 | $652,027 | $955,394 | $1,388,203 |
18 | $201,196 | $310,454 | $474,179 | $717,229 | $1,074,818 | $1,596,434 |
19 | $206,226 | $325,977 | $509,742 | $788,952 | $1,209,171 | $1,835,899 |
20 | $211,382 | $342,275 | $547,973 | $867,847 | $1,360,317 | $2,111,283 |
21 | $216,666 | $359,389 | $589,071 | $954,632 | $1,530,357 | $2,427,976 |
22 | $222,083 | $377,359 | $633,251 | $1,050,095 | $1,721,651 | $2,792,172 |
23 | $227,635 | $396,227 | $680,745 | $1,155,105 | $1,936,858 | $3,210,998 |
24 | $233,326 | $416,038 | $731,801 | $1,270,616 | $2,178,965 | $3,692,648 |
25 | $239,159 | $436,840 | $786,686 | $1,397,677 | $2,451,336 | $4,246,545 |