Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 |
1 | $101,475 | $103,950 | $106,425 | $108,900 | $111,375 | $113,850 |
2 | $104,012 | $109,148 | $114,407 | $119,790 | $125,297 | $130,928 |
3 | $106,612 | $114,605 | $122,987 | $131,769 | $140,959 | $150,567 |
4 | $109,277 | $120,335 | $132,211 | $144,946 | $158,579 | $173,152 |
5 | $112,009 | $126,352 | $142,127 | $159,440 | $178,401 | $199,124 |
6 | $114,810 | $132,669 | $152,787 | $175,385 | $200,701 | $228,993 |
7 | $117,680 | $139,303 | $164,246 | $192,923 | $225,789 | $263,342 |
8 | $120,622 | $146,268 | $176,564 | $212,215 | $254,013 | $302,843 |
9 | $123,637 | $153,581 | $189,807 | $233,437 | $285,764 | $348,270 |
10 | $126,728 | $161,261 | $204,042 | $256,781 | $321,485 | $400,510 |
11 | $129,897 | $169,324 | $219,345 | $282,459 | $361,670 | $460,587 |
12 | $133,144 | $177,790 | $235,796 | $310,704 | $406,879 | $529,675 |
13 | $136,473 | $186,679 | $253,481 | $341,775 | $457,739 | $609,126 |
14 | $139,884 | $196,013 | $272,492 | $375,952 | $514,956 | $700,495 |
15 | $143,382 | $205,814 | $292,929 | $413,548 | $579,326 | $805,569 |
16 | $146,966 | $216,105 | $314,899 | $454,902 | $651,742 | $926,404 |
17 | $150,640 | $226,910 | $338,516 | $500,393 | $733,209 | $1,065,365 |
18 | $154,406 | $238,255 | $363,905 | $550,432 | $824,861 | $1,225,170 |
19 | $158,266 | $250,168 | $391,197 | $605,475 | $927,968 | $1,408,945 |
20 | $162,223 | $262,676 | $420,537 | $666,022 | $1,043,964 | $1,620,287 |
21 | $166,279 | $275,810 | $452,078 | $732,625 | $1,174,460 | $1,863,330 |
22 | $170,436 | $289,601 | $485,983 | $805,887 | $1,321,267 | $2,142,830 |
23 | $174,696 | $304,081 | $522,432 | $886,476 | $1,486,426 | $2,464,254 |
24 | $179,064 | $319,285 | $561,615 | $975,124 | $1,672,229 | $2,833,892 |
25 | $183,540 | $335,249 | $603,736 | $1,072,636 | $1,881,258 | $3,258,976 |
26 | $188,129 | $352,012 | $649,016 | $1,179,899 | $2,116,415 | $3,747,823 |
27 | $192,832 | $369,612 | $697,692 | $1,297,889 | $2,380,967 | $4,309,996 |
28 | $197,653 | $388,093 | $750,019 | $1,427,678 | $2,678,587 | $4,956,496 |
29 | $202,594 | $407,497 | $806,270 | $1,570,446 | $3,013,411 | $5,699,970 |
30 | $207,659 | $427,872 | $866,741 | $1,727,491 | $3,390,087 | $6,554,965 |