Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 |
1 | $100,450 | $102,900 | $105,350 | $107,800 | $110,250 | $112,700 |
2 | $102,961 | $108,045 | $113,251 | $118,580 | $124,031 | $129,605 |
3 | $105,535 | $113,447 | $121,745 | $130,438 | $139,535 | $149,046 |
4 | $108,174 | $119,120 | $130,876 | $143,482 | $156,977 | $171,403 |
5 | $110,878 | $125,076 | $140,692 | $157,830 | $176,599 | $197,113 |
6 | $113,650 | $131,329 | $151,244 | $173,613 | $198,674 | $226,680 |
7 | $116,491 | $137,896 | $162,587 | $190,974 | $223,508 | $260,682 |
8 | $119,403 | $144,791 | $174,781 | $210,072 | $251,447 | $299,784 |
9 | $122,389 | $152,030 | $187,889 | $231,079 | $282,878 | $344,752 |
10 | $125,448 | $159,632 | $201,981 | $254,187 | $318,237 | $396,465 |
11 | $128,584 | $167,613 | $217,130 | $279,605 | $358,017 | $455,934 |
12 | $131,799 | $175,994 | $233,414 | $307,566 | $402,769 | $524,325 |
13 | $135,094 | $184,794 | $250,920 | $338,323 | $453,115 | $602,973 |
14 | $138,471 | $194,033 | $269,740 | $372,155 | $509,755 | $693,419 |
15 | $141,933 | $203,735 | $289,970 | $409,370 | $573,474 | $797,432 |
16 | $145,482 | $213,922 | $311,718 | $450,307 | $645,159 | $917,047 |
17 | $149,119 | $224,618 | $335,097 | $495,338 | $725,803 | $1,054,604 |
18 | $152,847 | $235,849 | $360,229 | $544,872 | $816,529 | $1,212,794 |
19 | $156,668 | $247,641 | $387,246 | $599,359 | $918,595 | $1,394,714 |
20 | $160,584 | $260,023 | $416,289 | $659,295 | $1,033,419 | $1,603,921 |