Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $87,500 | $87,500 | $87,500 | $87,500 | $87,500 | $87,500 |
1 | $89,688 | $91,875 | $94,063 | $96,250 | $98,438 | $100,625 |
2 | $91,930 | $96,469 | $101,117 | $105,875 | $110,742 | $115,719 |
3 | $94,228 | $101,292 | $108,701 | $116,463 | $124,585 | $133,077 |
4 | $96,584 | $106,357 | $116,854 | $128,109 | $140,158 | $153,038 |
5 | $98,998 | $111,675 | $125,618 | $140,920 | $157,678 | $175,994 |
6 | $101,473 | $117,258 | $135,039 | $155,012 | $177,388 | $202,393 |
7 | $104,010 | $123,121 | $145,167 | $170,513 | $199,561 | $232,752 |
8 | $106,610 | $129,277 | $156,054 | $187,564 | $224,506 | $267,665 |
9 | $109,276 | $135,741 | $167,758 | $206,320 | $252,569 | $307,814 |
10 | $112,007 | $142,528 | $180,340 | $226,952 | $284,141 | $353,986 |
11 | $114,808 | $149,655 | $193,866 | $249,648 | $319,658 | $407,084 |
12 | $117,678 | $157,137 | $208,406 | $274,612 | $359,615 | $468,147 |
13 | $120,620 | $164,994 | $224,036 | $302,074 | $404,567 | $538,369 |
14 | $123,635 | $173,244 | $240,839 | $332,281 | $455,138 | $619,124 |
15 | $126,726 | $181,906 | $258,902 | $365,509 | $512,031 | $711,993 |
16 | $129,894 | $191,002 | $278,319 | $402,060 | $576,034 | $818,792 |
17 | $133,142 | $200,552 | $299,193 | $442,266 | $648,039 | $941,611 |
18 | $136,470 | $210,579 | $321,633 | $486,493 | $729,044 | $1,082,852 |
19 | $139,882 | $221,108 | $345,755 | $535,142 | $820,174 | $1,245,280 |
20 | $143,379 | $232,164 | $371,687 | $588,656 | $922,696 | $1,432,072 |