Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 |
1 | $118,900 | $121,800 | $124,700 | $127,600 | $130,500 | $133,400 |
2 | $121,873 | $127,890 | $134,053 | $140,360 | $146,813 | $153,410 |
3 | $124,919 | $134,285 | $144,106 | $154,396 | $165,164 | $176,422 |
4 | $128,042 | $140,999 | $154,914 | $169,836 | $185,810 | $202,885 |
5 | $131,243 | $148,049 | $166,533 | $186,819 | $209,036 | $233,317 |
6 | $134,524 | $155,451 | $179,023 | $205,501 | $235,165 | $268,315 |
7 | $137,888 | $163,224 | $192,450 | $226,051 | $264,561 | $308,562 |
8 | $141,335 | $171,385 | $206,883 | $248,656 | $297,631 | $354,847 |
9 | $144,868 | $179,954 | $222,400 | $273,522 | $334,835 | $408,074 |
10 | $148,490 | $188,952 | $239,080 | $300,874 | $376,689 | $469,285 |
11 | $152,202 | $198,399 | $257,011 | $330,962 | $423,775 | $539,677 |
12 | $156,007 | $208,319 | $276,286 | $364,058 | $476,747 | $620,629 |
13 | $159,907 | $218,735 | $297,008 | $400,463 | $536,341 | $713,723 |
14 | $163,905 | $229,672 | $319,284 | $440,510 | $603,383 | $820,782 |
15 | $168,003 | $241,156 | $343,230 | $484,561 | $678,806 | $943,899 |
16 | $172,203 | $253,213 | $368,972 | $533,017 | $763,657 | $1,085,484 |
17 | $176,508 | $265,874 | $396,645 | $586,319 | $859,114 | $1,248,307 |
18 | $180,920 | $279,168 | $426,393 | $644,950 | $966,503 | $1,435,553 |
19 | $185,443 | $293,126 | $458,373 | $709,445 | $1,087,316 | $1,650,886 |
20 | $190,080 | $307,783 | $492,751 | $780,390 | $1,223,231 | $1,898,518 |