Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $98,500 | $98,500 | $98,500 | $98,500 | $98,500 | $98,500 |
1 | $100,963 | $103,425 | $105,888 | $108,350 | $110,813 | $113,275 |
2 | $103,487 | $108,596 | $113,829 | $119,185 | $124,664 | $130,266 |
3 | $106,074 | $114,026 | $122,366 | $131,104 | $140,247 | $149,806 |
4 | $108,726 | $119,727 | $131,544 | $144,214 | $157,778 | $172,277 |
5 | $111,444 | $125,714 | $141,409 | $158,635 | $177,500 | $198,119 |
6 | $114,230 | $131,999 | $152,015 | $174,499 | $199,688 | $227,836 |
7 | $117,086 | $138,599 | $163,416 | $191,949 | $224,649 | $262,012 |
8 | $120,013 | $145,529 | $175,673 | $211,143 | $252,730 | $301,314 |
9 | $123,013 | $152,806 | $188,848 | $232,258 | $284,321 | $346,511 |
10 | $126,088 | $160,446 | $203,012 | $255,484 | $319,861 | $398,487 |
11 | $129,241 | $168,468 | $218,237 | $281,032 | $359,844 | $458,261 |
12 | $132,472 | $176,892 | $234,605 | $309,135 | $404,824 | $527,000 |
13 | $135,783 | $185,736 | $252,201 | $340,049 | $455,427 | $606,050 |
14 | $139,178 | $195,023 | $271,116 | $374,054 | $512,356 | $696,957 |
15 | $142,657 | $204,774 | $291,449 | $411,459 | $576,400 | $801,501 |
16 | $146,224 | $215,013 | $313,308 | $452,605 | $648,450 | $921,726 |
17 | $149,879 | $225,764 | $336,806 | $497,865 | $729,506 | $1,059,985 |
18 | $153,626 | $237,052 | $362,067 | $547,652 | $820,695 | $1,218,982 |
19 | $157,467 | $248,905 | $389,222 | $602,417 | $923,282 | $1,401,830 |
20 | $161,404 | $261,350 | $418,413 | $662,659 | $1,038,692 | $1,612,104 |
21 | $165,439 | $274,417 | $449,794 | $728,925 | $1,168,528 | $1,853,920 |
22 | $169,575 | $288,138 | $483,529 | $801,817 | $1,314,594 | $2,132,007 |
23 | $173,814 | $302,545 | $519,794 | $881,999 | $1,478,919 | $2,451,809 |
24 | $178,160 | $317,672 | $558,778 | $970,199 | $1,663,783 | $2,819,580 |
25 | $182,613 | $333,556 | $600,686 | $1,067,219 | $1,871,756 | $3,242,517 |