Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 | $127,000 |
1 | $130,175 | $133,350 | $136,525 | $139,700 | $142,875 | $146,050 |
2 | $133,429 | $140,018 | $146,764 | $153,670 | $160,734 | $167,958 |
3 | $136,765 | $147,018 | $157,772 | $169,037 | $180,826 | $193,151 |
4 | $140,184 | $154,369 | $169,605 | $185,941 | $203,429 | $222,124 |
5 | $143,689 | $162,088 | $182,325 | $204,535 | $228,858 | $255,442 |
6 | $147,281 | $170,192 | $195,999 | $224,988 | $257,465 | $293,759 |
7 | $150,963 | $178,702 | $210,699 | $247,487 | $289,649 | $337,823 |
8 | $154,737 | $187,637 | $226,502 | $272,236 | $325,855 | $388,496 |
9 | $158,606 | $197,019 | $243,489 | $299,459 | $366,586 | $446,770 |
10 | $162,571 | $206,870 | $261,751 | $329,405 | $412,410 | $513,786 |
11 | $166,635 | $217,213 | $281,382 | $362,346 | $463,961 | $590,854 |
12 | $170,801 | $228,074 | $302,486 | $398,580 | $521,956 | $679,482 |
13 | $175,071 | $239,477 | $325,172 | $438,438 | $587,201 | $781,404 |
14 | $179,448 | $251,451 | $349,560 | $482,282 | $660,601 | $898,615 |
15 | $183,934 | $264,024 | $375,777 | $530,511 | $743,176 | $1,033,407 |
16 | $188,532 | $277,225 | $403,961 | $583,562 | $836,073 | $1,188,418 |
17 | $193,246 | $291,086 | $434,258 | $641,918 | $940,582 | $1,366,681 |
18 | $198,077 | $305,641 | $466,827 | $706,109 | $1,058,155 | $1,571,683 |
19 | $203,029 | $320,923 | $501,839 | $776,720 | $1,190,424 | $1,807,435 |
20 | $208,104 | $336,969 | $539,477 | $854,392 | $1,339,227 | $2,078,550 |