Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 |
1 | $99,425 | $101,850 | $104,275 | $106,700 | $109,125 | $111,550 |
2 | $101,911 | $106,943 | $112,096 | $117,370 | $122,766 | $128,283 |
3 | $104,458 | $112,290 | $120,503 | $129,107 | $138,111 | $147,525 |
4 | $107,070 | $117,904 | $129,541 | $142,018 | $155,375 | $169,654 |
5 | $109,747 | $123,799 | $139,256 | $156,219 | $174,797 | $195,102 |
6 | $112,490 | $129,989 | $149,700 | $171,841 | $196,647 | $224,367 |
7 | $115,303 | $136,489 | $160,928 | $189,026 | $221,228 | $258,022 |
8 | $118,185 | $143,313 | $172,997 | $207,928 | $248,881 | $296,725 |
9 | $121,140 | $150,479 | $185,972 | $228,721 | $279,991 | $341,234 |
10 | $124,168 | $158,003 | $199,920 | $251,593 | $314,990 | $392,419 |
11 | $127,272 | $165,903 | $214,914 | $276,752 | $354,364 | $451,282 |
12 | $130,454 | $174,198 | $231,033 | $304,428 | $398,659 | $518,974 |
13 | $133,716 | $182,908 | $248,360 | $334,870 | $448,492 | $596,820 |
14 | $137,058 | $192,053 | $266,987 | $368,357 | $504,553 | $686,343 |
15 | $140,485 | $201,656 | $287,011 | $405,193 | $567,622 | $789,295 |
16 | $143,997 | $211,739 | $308,537 | $445,712 | $638,575 | $907,689 |
17 | $147,597 | $222,326 | $331,677 | $490,284 | $718,397 | $1,043,843 |
18 | $151,287 | $233,442 | $356,553 | $539,312 | $808,197 | $1,200,419 |
19 | $155,069 | $245,114 | $383,294 | $593,243 | $909,221 | $1,380,482 |
20 | $158,946 | $257,370 | $412,042 | $652,567 | $1,022,874 | $1,587,554 |
21 | $162,919 | $270,238 | $442,945 | $717,824 | $1,150,733 | $1,825,687 |
22 | $166,992 | $283,750 | $476,166 | $789,607 | $1,294,575 | $2,099,540 |
23 | $171,167 | $297,938 | $511,878 | $868,567 | $1,456,397 | $2,414,471 |
24 | $175,446 | $312,835 | $550,269 | $955,424 | $1,638,447 | $2,776,642 |
25 | $179,833 | $328,476 | $591,539 | $1,050,966 | $1,843,252 | $3,193,138 |