Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $96,500 | $96,500 | $96,500 | $96,500 | $96,500 | $96,500 |
1 | $98,913 | $101,325 | $103,738 | $106,150 | $108,563 | $110,975 |
2 | $101,385 | $106,391 | $111,518 | $116,765 | $122,133 | $127,621 |
3 | $103,920 | $111,711 | $119,882 | $128,442 | $137,399 | $146,764 |
4 | $106,518 | $117,296 | $128,873 | $141,286 | $154,574 | $168,779 |
5 | $109,181 | $123,161 | $138,538 | $155,414 | $173,896 | $194,096 |
6 | $111,910 | $129,319 | $148,929 | $170,956 | $195,633 | $223,210 |
7 | $114,708 | $135,785 | $160,098 | $188,051 | $220,087 | $256,692 |
8 | $117,576 | $142,574 | $172,106 | $206,856 | $247,598 | $295,196 |
9 | $120,515 | $149,703 | $185,014 | $227,542 | $278,548 | $339,475 |
10 | $123,528 | $157,188 | $198,890 | $250,296 | $313,366 | $390,396 |
11 | $126,616 | $165,048 | $213,806 | $275,326 | $352,537 | $448,956 |
12 | $129,782 | $173,300 | $229,842 | $302,858 | $396,604 | $516,299 |
13 | $133,026 | $181,965 | $247,080 | $333,144 | $446,180 | $593,744 |
14 | $136,352 | $191,063 | $265,611 | $366,459 | $501,953 | $682,806 |
15 | $139,761 | $200,617 | $285,532 | $403,104 | $564,697 | $785,226 |
16 | $143,255 | $210,647 | $306,947 | $443,415 | $635,284 | $903,010 |
17 | $146,836 | $221,180 | $329,968 | $487,756 | $714,694 | $1,038,462 |
18 | $150,507 | $232,239 | $354,715 | $536,532 | $804,031 | $1,194,231 |
19 | $154,270 | $243,851 | $381,319 | $590,185 | $904,535 | $1,373,366 |
20 | $158,126 | $256,043 | $409,918 | $649,204 | $1,017,602 | $1,579,371 |
21 | $162,080 | $268,845 | $440,661 | $714,124 | $1,144,802 | $1,816,276 |
22 | $166,132 | $282,288 | $473,711 | $785,537 | $1,287,902 | $2,088,718 |
23 | $170,285 | $296,402 | $509,239 | $864,090 | $1,448,890 | $2,402,026 |
24 | $174,542 | $311,222 | $547,432 | $950,499 | $1,630,001 | $2,762,330 |
25 | $178,906 | $326,783 | $588,490 | $1,045,549 | $1,833,751 | $3,176,679 |
26 | $183,378 | $343,122 | $632,627 | $1,150,104 | $2,062,970 | $3,653,181 |
27 | $187,963 | $360,279 | $680,073 | $1,265,114 | $2,320,841 | $4,201,158 |
28 | $192,662 | $378,292 | $731,079 | $1,391,626 | $2,610,946 | $4,831,332 |
29 | $197,478 | $397,207 | $785,910 | $1,530,788 | $2,937,315 | $5,556,031 |
30 | $202,415 | $417,067 | $844,853 | $1,683,867 | $3,304,479 | $6,389,436 |