Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 | $96,000 |
1 | $98,400 | $100,800 | $103,200 | $105,600 | $108,000 | $110,400 |
2 | $100,860 | $105,840 | $110,940 | $116,160 | $121,500 | $126,960 |
3 | $103,382 | $111,132 | $119,261 | $127,776 | $136,688 | $146,004 |
4 | $105,966 | $116,689 | $128,205 | $140,554 | $153,773 | $167,905 |
5 | $108,615 | $122,523 | $137,820 | $154,609 | $172,995 | $193,090 |
6 | $111,331 | $128,649 | $148,157 | $170,070 | $194,620 | $222,054 |
7 | $114,114 | $135,082 | $159,269 | $187,077 | $218,947 | $255,362 |
8 | $116,967 | $141,836 | $171,214 | $205,785 | $246,315 | $293,666 |
9 | $119,891 | $148,928 | $184,055 | $226,363 | $277,105 | $337,716 |
10 | $122,888 | $156,374 | $197,859 | $248,999 | $311,743 | $388,374 |
11 | $125,960 | $164,193 | $212,698 | $273,899 | $350,711 | $446,630 |
12 | $129,109 | $172,402 | $228,651 | $301,289 | $394,550 | $513,624 |
13 | $132,337 | $181,022 | $245,800 | $331,418 | $443,868 | $590,668 |
14 | $135,645 | $190,073 | $264,235 | $364,560 | $499,352 | $679,268 |
15 | $139,037 | $199,577 | $284,052 | $401,016 | $561,771 | $781,158 |
16 | $142,513 | $209,556 | $305,356 | $441,117 | $631,992 | $898,332 |
17 | $146,075 | $220,034 | $328,258 | $485,229 | $710,991 | $1,033,081 |
18 | $149,727 | $231,035 | $352,877 | $533,752 | $799,865 | $1,188,044 |
19 | $153,470 | $242,587 | $379,343 | $587,127 | $899,848 | $1,366,250 |
20 | $157,307 | $254,717 | $407,794 | $645,840 | $1,012,329 | $1,571,188 |
21 | $161,240 | $267,452 | $438,378 | $710,424 | $1,138,870 | $1,806,866 |
22 | $165,271 | $280,825 | $471,257 | $781,466 | $1,281,229 | $2,077,896 |
23 | $169,403 | $294,866 | $506,601 | $859,613 | $1,441,383 | $2,389,580 |
24 | $173,638 | $309,610 | $544,596 | $945,574 | $1,621,555 | $2,748,017 |
25 | $177,979 | $325,090 | $585,441 | $1,040,132 | $1,824,250 | $3,160,219 |
26 | $182,428 | $341,345 | $629,349 | $1,144,145 | $2,052,281 | $3,634,252 |
27 | $186,989 | $358,412 | $676,550 | $1,258,559 | $2,308,816 | $4,179,390 |
28 | $191,664 | $376,332 | $727,291 | $1,384,415 | $2,597,418 | $4,806,299 |
29 | $196,455 | $395,149 | $781,838 | $1,522,857 | $2,922,095 | $5,527,244 |
30 | $201,366 | $414,906 | $840,476 | $1,675,143 | $3,287,357 | $6,356,330 |