Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 |
1 | $94,300 | $96,600 | $98,900 | $101,200 | $103,500 | $105,800 |
2 | $96,658 | $101,430 | $106,318 | $111,320 | $116,438 | $121,670 |
3 | $99,074 | $106,502 | $114,291 | $122,452 | $130,992 | $139,921 |
4 | $101,551 | $111,827 | $122,863 | $134,697 | $147,366 | $160,909 |
5 | $104,090 | $117,418 | $132,078 | $148,167 | $165,787 | $185,045 |
6 | $106,692 | $123,289 | $141,984 | $162,984 | $186,510 | $212,802 |
7 | $109,359 | $129,453 | $152,633 | $179,282 | $209,824 | $244,722 |
8 | $112,093 | $135,926 | $164,080 | $197,210 | $236,052 | $281,430 |
9 | $114,895 | $142,722 | $176,386 | $216,931 | $265,559 | $323,645 |
10 | $117,768 | $149,858 | $189,615 | $238,624 | $298,754 | $372,191 |
11 | $120,712 | $157,351 | $203,836 | $262,487 | $336,098 | $428,020 |
12 | $123,730 | $165,219 | $219,124 | $288,735 | $378,110 | $492,223 |
13 | $126,823 | $173,480 | $235,558 | $317,609 | $425,374 | $566,056 |
14 | $129,994 | $182,154 | $253,225 | $349,370 | $478,545 | $650,965 |
15 | $133,243 | $191,261 | $272,217 | $384,307 | $538,364 | $748,610 |
16 | $136,575 | $200,824 | $292,633 | $422,738 | $605,659 | $860,901 |
17 | $139,989 | $210,866 | $314,580 | $465,011 | $681,366 | $990,036 |
18 | $143,489 | $221,409 | $338,174 | $511,512 | $766,537 | $1,138,542 |
19 | $147,076 | $232,479 | $363,537 | $562,664 | $862,354 | $1,309,323 |
20 | $150,753 | $244,103 | $390,802 | $618,930 | $970,149 | $1,505,721 |
21 | $154,522 | $256,309 | $420,112 | $680,823 | $1,091,417 | $1,731,580 |
22 | $158,385 | $269,124 | $451,621 | $748,905 | $1,227,844 | $1,991,317 |
23 | $162,344 | $282,580 | $485,492 | $823,796 | $1,381,325 | $2,290,014 |
24 | $166,403 | $296,709 | $521,904 | $906,175 | $1,553,991 | $2,633,516 |
25 | $170,563 | $311,545 | $561,047 | $996,793 | $1,748,239 | $3,028,544 |
26 | $174,827 | $327,122 | $603,126 | $1,096,472 | $1,966,769 | $3,482,825 |
27 | $179,198 | $343,478 | $648,360 | $1,206,119 | $2,212,615 | $4,005,249 |
28 | $183,678 | $360,652 | $696,987 | $1,326,731 | $2,489,192 | $4,606,036 |
29 | $188,269 | $378,684 | $749,261 | $1,459,405 | $2,800,341 | $5,296,942 |
30 | $192,976 | $397,619 | $805,456 | $1,605,345 | $3,150,384 | $6,091,483 |