Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $89,500 | $89,500 | $89,500 | $89,500 | $89,500 | $89,500 |
1 | $91,738 | $93,975 | $96,213 | $98,450 | $100,688 | $102,925 |
2 | $94,031 | $98,674 | $103,428 | $108,295 | $113,273 | $118,364 |
3 | $96,382 | $103,607 | $111,186 | $119,125 | $127,433 | $136,118 |
4 | $98,791 | $108,788 | $119,524 | $131,037 | $143,362 | $156,536 |
5 | $101,261 | $114,227 | $128,489 | $144,141 | $161,282 | $180,016 |
6 | $103,793 | $119,939 | $138,125 | $158,555 | $181,442 | $207,019 |
7 | $106,387 | $125,935 | $148,485 | $174,410 | $204,122 | $238,072 |
8 | $109,047 | $132,232 | $159,621 | $191,851 | $229,638 | $273,783 |
9 | $111,773 | $138,844 | $171,593 | $211,036 | $258,342 | $314,850 |
10 | $114,568 | $145,786 | $184,462 | $232,140 | $290,635 | $362,077 |
11 | $117,432 | $153,075 | $198,297 | $255,354 | $326,965 | $416,389 |
12 | $120,368 | $160,729 | $213,169 | $280,889 | $367,835 | $478,847 |
13 | $123,377 | $168,766 | $229,157 | $308,978 | $413,815 | $550,674 |
14 | $126,461 | $177,204 | $246,344 | $339,876 | $465,541 | $633,276 |
15 | $129,623 | $186,064 | $264,820 | $373,864 | $523,734 | $728,267 |
16 | $132,863 | $195,367 | $284,681 | $411,250 | $589,201 | $837,507 |
17 | $136,185 | $205,136 | $306,032 | $452,375 | $662,851 | $963,133 |
18 | $139,589 | $215,392 | $328,984 | $497,613 | $745,707 | $1,107,603 |
19 | $143,079 | $226,162 | $353,658 | $547,374 | $838,921 | $1,273,744 |
20 | $146,656 | $237,470 | $380,183 | $602,111 | $943,786 | $1,464,805 |
21 | $150,323 | $249,344 | $408,696 | $662,322 | $1,061,759 | $1,684,526 |
22 | $154,081 | $261,811 | $439,349 | $728,555 | $1,194,479 | $1,937,205 |
23 | $157,933 | $274,901 | $472,300 | $801,410 | $1,343,789 | $2,227,785 |
24 | $161,881 | $288,646 | $507,722 | $881,551 | $1,511,763 | $2,561,953 |
25 | $165,928 | $303,079 | $545,801 | $969,706 | $1,700,733 | $2,946,246 |
26 | $170,076 | $318,233 | $586,736 | $1,066,677 | $1,913,324 | $3,388,183 |
27 | $174,328 | $334,144 | $630,742 | $1,173,344 | $2,152,490 | $3,896,411 |
28 | $178,686 | $350,852 | $678,047 | $1,290,679 | $2,421,551 | $4,480,872 |
29 | $183,153 | $368,394 | $728,901 | $1,419,747 | $2,724,245 | $5,153,003 |
30 | $187,732 | $386,814 | $783,568 | $1,561,722 | $3,064,776 | $5,925,954 |