Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $88,500 | $88,500 | $88,500 | $88,500 | $88,500 | $88,500 |
1 | $90,713 | $92,925 | $95,138 | $97,350 | $99,563 | $101,775 |
2 | $92,980 | $97,571 | $102,273 | $107,085 | $112,008 | $117,041 |
3 | $95,305 | $102,450 | $109,943 | $117,794 | $126,009 | $134,597 |
4 | $97,687 | $107,572 | $118,189 | $129,573 | $141,760 | $154,787 |
5 | $100,130 | $112,951 | $127,053 | $142,530 | $159,480 | $178,005 |
6 | $102,633 | $118,598 | $136,582 | $156,783 | $179,415 | $204,706 |
7 | $105,199 | $124,528 | $146,826 | $172,461 | $201,842 | $235,412 |
8 | $107,829 | $130,755 | $157,838 | $189,708 | $227,072 | $270,724 |
9 | $110,524 | $137,293 | $169,676 | $208,678 | $255,456 | $311,332 |
10 | $113,287 | $144,157 | $182,401 | $229,546 | $287,388 | $358,032 |
11 | $116,120 | $151,365 | $196,081 | $252,501 | $323,311 | $411,737 |
12 | $119,023 | $158,933 | $210,787 | $277,751 | $363,725 | $473,497 |
13 | $121,998 | $166,880 | $226,597 | $305,526 | $409,191 | $544,522 |
14 | $125,048 | $175,224 | $243,591 | $336,079 | $460,340 | $626,200 |
15 | $128,174 | $183,985 | $261,861 | $369,686 | $517,882 | $720,130 |
16 | $131,379 | $193,184 | $281,500 | $406,655 | $582,618 | $828,149 |
17 | $134,663 | $202,844 | $302,613 | $447,321 | $655,445 | $952,372 |
18 | $138,030 | $212,986 | $325,309 | $492,053 | $737,375 | $1,095,228 |
19 | $141,481 | $223,635 | $349,707 | $541,258 | $829,547 | $1,259,512 |
20 | $145,018 | $234,817 | $375,935 | $595,384 | $933,241 | $1,448,439 |
21 | $148,643 | $246,558 | $404,130 | $654,922 | $1,049,896 | $1,665,704 |
22 | $152,359 | $258,886 | $434,440 | $720,414 | $1,181,133 | $1,915,560 |
23 | $156,168 | $271,830 | $467,023 | $792,456 | $1,328,775 | $2,202,894 |
24 | $160,072 | $285,421 | $502,049 | $871,701 | $1,494,871 | $2,533,328 |
25 | $164,074 | $299,692 | $539,703 | $958,871 | $1,681,730 | $2,913,327 |