Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 | $90,500 |
1 | $92,763 | $95,025 | $97,288 | $99,550 | $101,813 | $104,075 |
2 | $95,082 | $99,776 | $104,584 | $109,505 | $114,539 | $119,686 |
3 | $97,459 | $104,765 | $112,428 | $120,456 | $128,856 | $137,639 |
4 | $99,895 | $110,003 | $120,860 | $132,501 | $144,964 | $158,285 |
5 | $102,392 | $115,503 | $129,924 | $145,751 | $163,084 | $182,028 |
6 | $104,952 | $121,279 | $139,669 | $160,326 | $183,469 | $209,332 |
7 | $107,576 | $127,343 | $150,144 | $176,359 | $206,403 | $240,732 |
8 | $110,265 | $133,710 | $161,405 | $193,995 | $232,203 | $276,842 |
9 | $113,022 | $140,395 | $173,510 | $213,394 | $261,229 | $318,368 |
10 | $115,848 | $147,415 | $186,523 | $234,734 | $293,883 | $366,123 |
11 | $118,744 | $154,786 | $200,513 | $258,207 | $330,618 | $421,041 |
12 | $121,712 | $162,525 | $215,551 | $284,028 | $371,945 | $484,198 |
13 | $124,755 | $170,651 | $231,717 | $312,431 | $418,438 | $556,827 |
14 | $127,874 | $179,184 | $249,096 | $343,674 | $470,743 | $640,351 |
15 | $131,071 | $188,143 | $267,778 | $378,041 | $529,586 | $736,404 |
16 | $134,348 | $197,550 | $287,862 | $415,845 | $595,784 | $846,865 |
17 | $137,706 | $207,428 | $309,451 | $457,430 | $670,257 | $973,894 |
18 | $141,149 | $217,799 | $332,660 | $503,173 | $754,039 | $1,119,979 |
19 | $144,678 | $228,689 | $357,610 | $553,490 | $848,294 | $1,287,975 |
20 | $148,295 | $240,123 | $384,431 | $608,839 | $954,331 | $1,481,172 |
21 | $152,002 | $252,130 | $413,263 | $669,723 | $1,073,622 | $1,703,347 |
22 | $155,802 | $264,736 | $444,258 | $736,695 | $1,207,825 | $1,958,849 |
23 | $159,697 | $277,973 | $477,577 | $810,364 | $1,358,803 | $2,252,677 |
24 | $163,690 | $291,872 | $513,395 | $891,401 | $1,528,654 | $2,590,578 |
25 | $167,782 | $306,465 | $551,900 | $980,541 | $1,719,735 | $2,979,165 |