Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 |
1 | $93,275 | $95,550 | $97,825 | $100,100 | $102,375 | $104,650 |
2 | $95,607 | $100,328 | $105,162 | $110,110 | $115,172 | $120,348 |
3 | $97,997 | $105,344 | $113,049 | $121,121 | $129,568 | $138,400 |
4 | $100,447 | $110,611 | $121,528 | $133,233 | $145,764 | $159,160 |
5 | $102,958 | $116,142 | $130,642 | $146,556 | $163,985 | $183,034 |
6 | $105,532 | $121,949 | $140,440 | $161,212 | $184,483 | $210,489 |
7 | $108,170 | $128,046 | $150,973 | $177,333 | $207,543 | $242,062 |
8 | $110,875 | $134,448 | $162,296 | $195,067 | $233,486 | $278,371 |
9 | $113,647 | $141,171 | $174,469 | $214,573 | $262,672 | $320,127 |
10 | $116,488 | $148,229 | $187,554 | $236,031 | $295,506 | $368,146 |
11 | $119,400 | $155,641 | $201,620 | $259,634 | $332,444 | $423,368 |
12 | $122,385 | $163,423 | $216,742 | $285,597 | $374,000 | $486,873 |
13 | $125,445 | $171,594 | $232,998 | $314,157 | $420,750 | $559,904 |
14 | $128,581 | $180,174 | $250,472 | $345,572 | $473,344 | $643,889 |
15 | $131,795 | $189,182 | $269,258 | $380,130 | $532,512 | $740,473 |
16 | $135,090 | $198,642 | $289,452 | $418,143 | $599,076 | $851,543 |
17 | $138,467 | $208,574 | $311,161 | $459,957 | $673,960 | $979,275 |
18 | $141,929 | $219,002 | $334,498 | $505,952 | $758,205 | $1,126,166 |
19 | $145,477 | $229,952 | $359,586 | $556,548 | $852,981 | $1,295,091 |
20 | $149,114 | $241,450 | $386,554 | $612,202 | $959,604 | $1,489,355 |