Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 |
1 | $120,950 | $123,900 | $126,850 | $129,800 | $132,750 | $135,700 |
2 | $123,974 | $130,095 | $136,364 | $142,780 | $149,344 | $156,055 |
3 | $127,073 | $136,600 | $146,591 | $157,058 | $168,012 | $179,463 |
4 | $130,250 | $143,430 | $157,585 | $172,764 | $189,013 | $206,383 |
5 | $133,506 | $150,601 | $169,404 | $190,040 | $212,640 | $237,340 |
6 | $136,844 | $158,131 | $182,110 | $209,044 | $239,220 | $272,941 |
7 | $140,265 | $166,038 | $195,768 | $229,949 | $269,122 | $313,882 |
8 | $143,772 | $174,340 | $210,450 | $252,943 | $302,763 | $360,965 |
9 | $147,366 | $183,057 | $226,234 | $278,238 | $340,608 | $415,109 |
10 | $151,050 | $192,210 | $243,202 | $306,062 | $383,184 | $477,376 |
11 | $154,826 | $201,820 | $261,442 | $336,668 | $431,082 | $548,982 |
12 | $158,697 | $211,911 | $281,050 | $370,335 | $484,967 | $631,330 |
13 | $162,664 | $222,507 | $302,129 | $407,368 | $545,588 | $726,029 |
14 | $166,731 | $233,632 | $324,788 | $448,105 | $613,786 | $834,933 |
15 | $170,899 | $245,314 | $349,148 | $492,915 | $690,510 | $960,173 |
16 | $175,172 | $257,579 | $375,334 | $542,207 | $776,824 | $1,104,199 |
17 | $179,551 | $270,458 | $403,484 | $596,427 | $873,926 | $1,269,829 |
18 | $184,040 | $283,981 | $433,745 | $656,070 | $983,167 | $1,460,304 |
19 | $188,641 | $298,180 | $466,276 | $721,677 | $1,106,063 | $1,679,349 |
20 | $193,357 | $313,089 | $501,246 | $793,845 | $1,244,321 | $1,931,251 |