Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $97,500 | $97,500 | $97,500 | $97,500 | $97,500 | $97,500 |
1 | $99,938 | $102,375 | $104,813 | $107,250 | $109,688 | $112,125 |
2 | $102,436 | $107,494 | $112,673 | $117,975 | $123,398 | $128,944 |
3 | $104,997 | $112,868 | $121,124 | $129,773 | $138,823 | $148,285 |
4 | $107,622 | $118,512 | $130,208 | $142,750 | $156,176 | $170,528 |
5 | $110,312 | $124,437 | $139,974 | $157,025 | $175,698 | $196,107 |
6 | $113,070 | $130,659 | $150,472 | $172,727 | $197,660 | $225,523 |
7 | $115,897 | $137,192 | $161,757 | $190,000 | $222,368 | $259,352 |
8 | $118,794 | $144,052 | $173,889 | $209,000 | $250,164 | $298,255 |
9 | $121,764 | $151,255 | $186,931 | $229,900 | $281,434 | $342,993 |
10 | $124,808 | $158,817 | $200,951 | $252,890 | $316,614 | $394,442 |
11 | $127,928 | $166,758 | $216,022 | $278,179 | $356,191 | $453,608 |
12 | $131,127 | $175,096 | $232,224 | $305,997 | $400,714 | $521,649 |
13 | $134,405 | $183,851 | $249,640 | $336,596 | $450,804 | $599,897 |
14 | $137,765 | $193,043 | $268,363 | $370,256 | $507,154 | $689,881 |
15 | $141,209 | $202,695 | $288,491 | $407,282 | $570,548 | $793,364 |
16 | $144,739 | $212,830 | $310,127 | $448,010 | $641,867 | $912,368 |
17 | $148,358 | $223,472 | $333,387 | $492,811 | $722,100 | $1,049,223 |
18 | $152,067 | $234,645 | $358,391 | $542,092 | $812,363 | $1,206,607 |
19 | $155,868 | $246,378 | $385,270 | $596,301 | $913,908 | $1,387,598 |
20 | $159,765 | $258,697 | $414,165 | $655,931 | $1,028,147 | $1,595,737 |