Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 |
1 | $92,250 | $94,500 | $96,750 | $99,000 | $101,250 | $103,500 |
2 | $94,556 | $99,225 | $104,006 | $108,900 | $113,906 | $119,025 |
3 | $96,920 | $104,186 | $111,807 | $119,790 | $128,145 | $136,879 |
4 | $99,343 | $109,396 | $120,192 | $131,769 | $144,163 | $157,411 |
5 | $101,827 | $114,865 | $129,207 | $144,946 | $162,183 | $181,022 |
6 | $104,372 | $120,609 | $138,897 | $159,440 | $182,456 | $208,175 |
7 | $106,982 | $126,639 | $149,314 | $175,385 | $205,263 | $239,402 |
8 | $109,656 | $132,971 | $160,513 | $192,923 | $230,921 | $275,312 |
9 | $112,398 | $139,620 | $172,551 | $212,215 | $259,786 | $316,609 |
10 | $115,208 | $146,601 | $185,493 | $233,437 | $292,259 | $364,100 |
11 | $118,088 | $153,931 | $199,405 | $256,781 | $328,791 | $418,715 |
12 | $121,040 | $161,627 | $214,360 | $282,459 | $369,890 | $481,523 |
13 | $124,066 | $169,708 | $230,437 | $310,704 | $416,126 | $553,751 |
14 | $127,168 | $178,194 | $247,720 | $341,775 | $468,142 | $636,814 |
15 | $130,347 | $187,104 | $266,299 | $375,952 | $526,660 | $732,336 |
16 | $133,606 | $196,459 | $286,271 | $413,548 | $592,493 | $842,186 |
17 | $136,946 | $206,282 | $307,742 | $454,902 | $666,554 | $968,514 |
18 | $140,369 | $216,596 | $330,822 | $500,393 | $749,873 | $1,113,791 |
19 | $143,879 | $227,426 | $355,634 | $550,432 | $843,608 | $1,280,859 |
20 | $147,475 | $238,797 | $382,307 | $605,475 | $949,058 | $1,472,988 |
21 | $151,162 | $250,737 | $410,980 | $666,022 | $1,067,691 | $1,693,937 |
22 | $154,941 | $263,273 | $441,803 | $732,625 | $1,201,152 | $1,948,027 |
23 | $158,815 | $276,437 | $474,938 | $805,887 | $1,351,296 | $2,240,231 |
24 | $162,785 | $290,259 | $510,559 | $886,476 | $1,520,208 | $2,576,266 |
25 | $166,855 | $304,772 | $548,851 | $975,124 | $1,710,234 | $2,962,706 |