Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 | $102,000 |
1 | $104,550 | $107,100 | $109,650 | $112,200 | $114,750 | $117,300 |
2 | $107,164 | $112,455 | $117,874 | $123,420 | $129,094 | $134,895 |
3 | $109,843 | $118,078 | $126,714 | $135,762 | $145,230 | $155,129 |
4 | $112,589 | $123,982 | $136,218 | $149,338 | $163,384 | $178,399 |
5 | $115,404 | $130,181 | $146,434 | $164,272 | $183,807 | $205,158 |
6 | $118,289 | $136,690 | $157,417 | $180,699 | $206,783 | $235,932 |
7 | $121,246 | $143,524 | $169,223 | $198,769 | $232,631 | $271,322 |
8 | $124,277 | $150,700 | $181,915 | $218,646 | $261,710 | $312,020 |
9 | $127,384 | $158,235 | $195,558 | $240,511 | $294,424 | $358,823 |
10 | $130,569 | $166,147 | $210,225 | $264,562 | $331,227 | $412,647 |
11 | $133,833 | $174,455 | $225,992 | $291,018 | $372,630 | $474,544 |
12 | $137,179 | $183,177 | $242,942 | $320,120 | $419,209 | $545,726 |
13 | $140,608 | $192,336 | $261,162 | $352,132 | $471,610 | $627,584 |
14 | $144,123 | $201,953 | $280,749 | $387,345 | $530,561 | $721,722 |
15 | $147,726 | $212,051 | $301,805 | $426,079 | $596,881 | $829,980 |
16 | $151,420 | $222,653 | $324,441 | $468,687 | $671,492 | $954,477 |
17 | $155,205 | $233,786 | $348,774 | $515,556 | $755,428 | $1,097,649 |
18 | $159,085 | $245,475 | $374,932 | $567,112 | $849,856 | $1,262,296 |
19 | $163,062 | $257,749 | $403,052 | $623,823 | $956,089 | $1,451,641 |
20 | $167,139 | $270,636 | $433,281 | $686,205 | $1,075,600 | $1,669,387 |