Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $91,500 | $91,500 | $91,500 | $91,500 | $91,500 | $91,500 |
1 | $93,788 | $96,075 | $98,363 | $100,650 | $102,938 | $105,225 |
2 | $96,132 | $100,879 | $105,740 | $110,715 | $115,805 | $121,009 |
3 | $98,535 | $105,923 | $113,670 | $121,787 | $130,280 | $139,160 |
4 | $100,999 | $111,219 | $122,195 | $133,965 | $146,565 | $160,034 |
5 | $103,524 | $116,780 | $131,360 | $147,362 | $164,886 | $184,039 |
6 | $106,112 | $122,619 | $141,212 | $162,098 | $185,497 | $211,645 |
7 | $108,765 | $128,750 | $151,803 | $178,308 | $208,684 | $243,392 |
8 | $111,484 | $135,187 | $163,188 | $196,138 | $234,769 | $279,901 |
9 | $114,271 | $141,947 | $175,427 | $215,752 | $264,115 | $321,886 |
10 | $117,128 | $149,044 | $188,584 | $237,327 | $297,130 | $370,169 |
11 | $120,056 | $156,496 | $202,728 | $261,060 | $334,271 | $425,694 |
12 | $123,057 | $164,321 | $217,933 | $287,166 | $376,055 | $489,548 |
13 | $126,134 | $172,537 | $234,278 | $315,883 | $423,062 | $562,980 |
14 | $129,287 | $181,164 | $251,849 | $347,471 | $475,945 | $647,427 |
15 | $132,519 | $190,222 | $270,737 | $382,218 | $535,438 | $744,541 |
16 | $135,832 | $199,733 | $291,043 | $420,440 | $602,367 | $856,222 |
17 | $139,228 | $209,720 | $312,871 | $462,484 | $677,663 | $984,656 |
18 | $142,709 | $220,206 | $336,336 | $508,732 | $762,371 | $1,132,354 |
19 | $146,276 | $231,216 | $361,561 | $559,606 | $857,668 | $1,302,207 |
20 | $149,933 | $242,777 | $388,678 | $615,566 | $964,876 | $1,497,538 |