Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 |
1 | $89,175 | $91,350 | $93,525 | $95,700 | $97,875 | $100,050 |
2 | $91,404 | $95,918 | $100,539 | $105,270 | $110,109 | $115,058 |
3 | $93,689 | $100,713 | $108,080 | $115,797 | $123,873 | $132,316 |
4 | $96,032 | $105,749 | $116,186 | $127,377 | $139,357 | $152,164 |
5 | $98,433 | $111,036 | $124,900 | $140,114 | $156,777 | $174,988 |
6 | $100,893 | $116,588 | $134,267 | $154,126 | $176,374 | $201,236 |
7 | $103,416 | $122,418 | $144,337 | $169,538 | $198,421 | $231,422 |
8 | $106,001 | $128,539 | $155,163 | $186,492 | $223,223 | $266,135 |
9 | $108,651 | $134,966 | $166,800 | $205,141 | $251,126 | $306,055 |
10 | $111,367 | $141,714 | $179,310 | $225,656 | $282,517 | $351,964 |
11 | $114,152 | $148,800 | $192,758 | $248,221 | $317,832 | $404,758 |
12 | $117,005 | $156,240 | $207,215 | $273,043 | $357,560 | $465,472 |
13 | $119,930 | $164,051 | $222,756 | $300,348 | $402,256 | $535,293 |
14 | $122,929 | $172,254 | $239,463 | $330,382 | $452,537 | $615,586 |
15 | $126,002 | $180,867 | $257,422 | $363,421 | $509,105 | $707,924 |
16 | $129,152 | $189,910 | $276,729 | $399,763 | $572,743 | $814,113 |
17 | $132,381 | $199,406 | $297,484 | $439,739 | $644,336 | $936,230 |
18 | $135,690 | $209,376 | $319,795 | $483,713 | $724,878 | $1,076,664 |
19 | $139,083 | $219,845 | $343,780 | $532,084 | $815,487 | $1,238,164 |
20 | $142,560 | $230,837 | $369,563 | $585,292 | $917,423 | $1,423,889 |
21 | $146,124 | $242,379 | $397,280 | $643,822 | $1,032,101 | $1,637,472 |
22 | $149,777 | $254,498 | $427,076 | $708,204 | $1,161,114 | $1,883,093 |
23 | $153,521 | $267,223 | $459,107 | $779,024 | $1,306,253 | $2,165,557 |
24 | $157,359 | $280,584 | $493,540 | $856,927 | $1,469,535 | $2,490,390 |
25 | $161,293 | $294,613 | $530,556 | $942,619 | $1,653,226 | $2,863,949 |
26 | $165,325 | $309,344 | $570,347 | $1,036,881 | $1,859,880 | $3,293,541 |
27 | $169,459 | $324,811 | $613,123 | $1,140,569 | $2,092,365 | $3,787,572 |
28 | $173,695 | $341,051 | $659,107 | $1,254,626 | $2,353,910 | $4,355,708 |
29 | $178,037 | $358,104 | $708,541 | $1,380,089 | $2,648,149 | $5,009,064 |
30 | $182,488 | $376,009 | $761,681 | $1,518,098 | $2,979,168 | $5,760,424 |