Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 | $133,000 |
1 | $136,325 | $139,650 | $142,975 | $146,300 | $149,625 | $152,950 |
2 | $139,733 | $146,633 | $153,698 | $160,930 | $168,328 | $175,893 |
3 | $143,226 | $153,964 | $165,225 | $177,023 | $189,369 | $202,276 |
4 | $146,807 | $161,662 | $177,617 | $194,725 | $213,040 | $232,618 |
5 | $150,477 | $169,745 | $190,939 | $214,198 | $239,670 | $267,511 |
6 | $154,239 | $178,233 | $205,259 | $235,618 | $269,629 | $307,637 |
7 | $158,095 | $187,144 | $220,654 | $259,179 | $303,333 | $353,783 |
8 | $162,048 | $196,502 | $237,203 | $285,097 | $341,249 | $406,850 |
9 | $166,099 | $206,327 | $254,993 | $313,607 | $383,906 | $467,878 |
10 | $170,251 | $216,643 | $274,117 | $344,968 | $431,894 | $538,059 |
11 | $174,508 | $227,475 | $294,676 | $379,465 | $485,880 | $618,768 |
12 | $178,870 | $238,849 | $316,777 | $417,411 | $546,615 | $711,583 |
13 | $183,342 | $250,791 | $340,535 | $459,152 | $614,942 | $818,321 |
14 | $187,926 | $263,331 | $366,075 | $505,067 | $691,810 | $941,069 |
15 | $192,624 | $276,497 | $393,531 | $555,574 | $778,286 | $1,082,229 |
16 | $197,439 | $290,322 | $423,045 | $611,131 | $875,572 | $1,244,564 |
17 | $202,375 | $304,838 | $454,774 | $672,245 | $985,019 | $1,431,248 |
18 | $207,435 | $320,080 | $488,882 | $739,469 | $1,108,146 | $1,645,935 |
19 | $212,620 | $336,084 | $525,548 | $813,416 | $1,246,664 | $1,892,826 |
20 | $217,936 | $352,889 | $564,964 | $894,757 | $1,402,497 | $2,176,749 |
21 | $223,384 | $370,533 | $607,337 | $984,233 | $1,577,810 | $2,503,262 |
22 | $228,969 | $389,060 | $652,887 | $1,082,657 | $1,775,036 | $2,878,751 |
23 | $234,693 | $408,513 | $701,853 | $1,190,922 | $1,996,915 | $3,310,564 |
24 | $240,561 | $428,938 | $754,492 | $1,310,014 | $2,246,530 | $3,807,148 |
25 | $246,575 | $450,385 | $811,079 | $1,441,016 | $2,527,346 | $4,378,221 |