Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 |
1 | $121,975 | $124,950 | $127,925 | $130,900 | $133,875 | $136,850 |
2 | $125,024 | $131,198 | $137,519 | $143,990 | $150,609 | $157,378 |
3 | $128,150 | $137,757 | $147,833 | $158,389 | $169,436 | $180,984 |
4 | $131,354 | $144,645 | $158,921 | $174,228 | $190,615 | $208,132 |
5 | $134,638 | $151,878 | $170,840 | $191,651 | $214,442 | $239,352 |
6 | $138,004 | $159,471 | $183,653 | $210,816 | $241,247 | $275,254 |
7 | $141,454 | $167,445 | $197,427 | $231,897 | $271,403 | $316,542 |
8 | $144,990 | $175,817 | $212,234 | $255,087 | $305,328 | $364,024 |
9 | $148,615 | $184,608 | $228,151 | $280,596 | $343,494 | $418,627 |
10 | $152,330 | $193,838 | $245,263 | $308,655 | $386,431 | $481,421 |
11 | $156,138 | $203,530 | $263,657 | $339,521 | $434,735 | $553,635 |
12 | $160,042 | $213,707 | $283,432 | $373,473 | $489,077 | $636,680 |
13 | $164,043 | $224,392 | $304,689 | $410,820 | $550,212 | $732,182 |
14 | $168,144 | $235,612 | $327,541 | $451,902 | $618,988 | $842,009 |
15 | $172,347 | $247,392 | $352,106 | $497,093 | $696,362 | $968,310 |
16 | $176,656 | $259,762 | $378,514 | $546,802 | $783,407 | $1,113,557 |
17 | $181,073 | $272,750 | $406,903 | $601,482 | $881,333 | $1,280,590 |
18 | $185,599 | $286,388 | $437,421 | $661,630 | $991,499 | $1,472,679 |
19 | $190,239 | $300,707 | $470,227 | $727,793 | $1,115,437 | $1,693,581 |
20 | $194,995 | $315,742 | $505,494 | $800,572 | $1,254,866 | $1,947,618 |