Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 |
1 | $105,575 | $108,150 | $110,725 | $113,300 | $115,875 | $118,450 |
2 | $108,214 | $113,558 | $119,029 | $124,630 | $130,359 | $136,218 |
3 | $110,920 | $119,235 | $127,957 | $137,093 | $146,654 | $156,650 |
4 | $113,693 | $125,197 | $137,553 | $150,802 | $164,986 | $180,148 |
5 | $116,535 | $131,457 | $147,870 | $165,883 | $185,609 | $207,170 |
6 | $119,448 | $138,030 | $158,960 | $182,471 | $208,811 | $238,245 |
7 | $122,435 | $144,931 | $170,882 | $200,718 | $234,912 | $273,982 |
8 | $125,495 | $152,178 | $183,698 | $220,790 | $264,276 | $315,079 |
9 | $128,633 | $159,787 | $197,476 | $242,869 | $297,310 | $362,341 |
10 | $131,849 | $167,776 | $212,286 | $267,155 | $334,474 | $416,692 |
11 | $135,145 | $176,165 | $228,208 | $293,871 | $376,283 | $479,196 |
12 | $138,524 | $184,973 | $245,323 | $323,258 | $423,319 | $551,076 |
13 | $141,987 | $194,222 | $263,723 | $355,584 | $476,234 | $633,737 |
14 | $145,536 | $203,933 | $283,502 | $391,142 | $535,763 | $728,798 |
15 | $149,175 | $214,130 | $304,764 | $430,257 | $602,733 | $838,117 |
16 | $152,904 | $224,836 | $327,622 | $473,282 | $678,075 | $963,835 |
17 | $156,727 | $236,078 | $352,193 | $520,610 | $762,834 | $1,108,410 |
18 | $160,645 | $247,882 | $378,608 | $572,671 | $858,188 | $1,274,672 |
19 | $164,661 | $260,276 | $407,003 | $629,939 | $965,462 | $1,465,872 |
20 | $168,777 | $273,290 | $437,529 | $692,932 | $1,086,145 | $1,685,753 |
21 | $172,997 | $286,954 | $470,343 | $762,226 | $1,221,913 | $1,938,616 |
22 | $177,322 | $301,302 | $505,619 | $838,448 | $1,374,652 | $2,229,409 |
23 | $181,755 | $316,367 | $543,540 | $922,293 | $1,546,483 | $2,563,820 |
24 | $186,299 | $332,185 | $584,306 | $1,014,522 | $1,739,794 | $2,948,393 |
25 | $190,956 | $348,795 | $628,129 | $1,115,975 | $1,957,268 | $3,390,652 |