Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 |
1 | $106,600 | $109,200 | $111,800 | $114,400 | $117,000 | $119,600 |
2 | $109,265 | $114,660 | $120,185 | $125,840 | $131,625 | $137,540 |
3 | $111,997 | $120,393 | $129,199 | $138,424 | $148,078 | $158,171 |
4 | $114,797 | $126,413 | $138,889 | $152,266 | $166,588 | $181,897 |
5 | $117,666 | $132,733 | $149,305 | $167,493 | $187,411 | $209,181 |
6 | $120,608 | $139,370 | $160,503 | $184,242 | $210,838 | $240,558 |
7 | $123,623 | $146,338 | $172,541 | $202,667 | $237,193 | $276,642 |
8 | $126,714 | $153,655 | $185,482 | $222,933 | $266,842 | $318,138 |
9 | $129,882 | $161,338 | $199,393 | $245,227 | $300,197 | $365,859 |
10 | $133,129 | $169,405 | $214,347 | $269,749 | $337,721 | $420,738 |
11 | $136,457 | $177,875 | $230,423 | $296,724 | $379,937 | $483,849 |
12 | $139,868 | $186,769 | $247,705 | $326,397 | $427,429 | $556,426 |
13 | $143,365 | $196,108 | $266,283 | $359,036 | $480,857 | $639,890 |
14 | $146,949 | $205,913 | $286,254 | $394,940 | $540,964 | $735,873 |
15 | $150,623 | $216,209 | $307,723 | $434,434 | $608,585 | $846,254 |
16 | $154,389 | $227,019 | $330,802 | $477,877 | $684,658 | $973,193 |
17 | $158,248 | $238,370 | $355,613 | $525,665 | $770,240 | $1,119,171 |
18 | $162,205 | $250,288 | $382,284 | $578,231 | $866,520 | $1,287,047 |
19 | $166,260 | $262,803 | $410,955 | $636,055 | $974,835 | $1,480,104 |
20 | $170,416 | $275,943 | $441,777 | $699,660 | $1,096,690 | $1,702,120 |