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 |
21 | $164,599 | $273,024 | $447,511 | $725,224 | $1,162,597 | $1,844,509 |
22 | $168,714 | $286,676 | $481,074 | $797,747 | $1,307,921 | $2,121,185 |
23 | $172,932 | $301,009 | $517,155 | $877,522 | $1,471,411 | $2,439,363 |
24 | $177,255 | $316,060 | $555,942 | $965,274 | $1,655,338 | $2,805,267 |
25 | $181,687 | $331,863 | $597,637 | $1,061,801 | $1,862,255 | $3,226,057 |
26 | $186,229 | $348,456 | $642,460 | $1,167,981 | $2,095,037 | $3,709,966 |
27 | $190,884 | $365,879 | $690,645 | $1,284,779 | $2,356,916 | $4,266,461 |
28 | $195,657 | $384,173 | $742,443 | $1,413,257 | $2,651,531 | $4,906,430 |
29 | $200,548 | $403,381 | $798,126 | $1,554,583 | $2,982,972 | $5,642,394 |
30 | $205,562 | $423,550 | $857,986 | $1,710,041 | $3,355,844 | $6,488,754 |