Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $92,500 | $92,500 | $92,500 | $92,500 | $92,500 | $92,500 |
1 | $94,813 | $97,125 | $99,438 | $101,750 | $104,063 | $106,375 |
2 | $97,183 | $101,981 | $106,895 | $111,925 | $117,070 | $122,331 |
3 | $99,612 | $107,080 | $114,912 | $123,118 | $131,704 | $140,681 |
4 | $102,103 | $112,434 | $123,531 | $135,429 | $148,167 | $161,783 |
5 | $104,655 | $118,056 | $132,796 | $148,972 | $166,688 | $186,051 |
6 | $107,272 | $123,959 | $142,755 | $163,869 | $187,524 | $213,958 |
7 | $109,953 | $130,157 | $153,462 | $180,256 | $210,965 | $246,052 |
8 | $112,702 | $136,665 | $164,972 | $198,282 | $237,335 | $282,960 |
9 | $115,520 | $143,498 | $177,345 | $218,110 | $267,002 | $325,404 |
10 | $118,408 | $150,673 | $190,645 | $239,921 | $300,377 | $374,214 |
11 | $121,368 | $158,206 | $204,944 | $263,913 | $337,924 | $430,346 |
12 | $124,402 | $166,117 | $220,315 | $290,305 | $380,165 | $494,898 |
13 | $127,512 | $174,423 | $236,838 | $319,335 | $427,685 | $569,133 |
14 | $130,700 | $183,144 | $254,601 | $351,269 | $481,146 | $654,503 |
15 | $133,968 | $192,301 | $273,696 | $386,395 | $541,289 | $752,678 |
16 | $137,317 | $201,916 | $294,223 | $425,035 | $608,951 | $865,580 |
17 | $140,750 | $212,012 | $316,290 | $467,539 | $685,069 | $995,417 |
18 | $144,268 | $222,612 | $340,012 | $514,292 | $770,703 | $1,144,729 |
19 | $147,875 | $233,743 | $365,513 | $565,722 | $867,041 | $1,316,439 |
20 | $151,572 | $245,430 | $392,926 | $622,294 | $975,421 | $1,513,905 |
21 | $155,361 | $257,702 | $422,396 | $684,523 | $1,097,349 | $1,740,990 |
22 | $159,245 | $270,587 | $454,075 | $752,975 | $1,234,517 | $2,002,139 |
23 | $163,226 | $284,116 | $488,131 | $828,273 | $1,388,832 | $2,302,460 |
24 | $167,307 | $298,322 | $524,741 | $911,100 | $1,562,436 | $2,647,829 |
25 | $171,490 | $313,238 | $564,096 | $1,002,210 | $1,757,741 | $3,045,003 |
26 | $175,777 | $328,900 | $606,404 | $1,102,431 | $1,977,458 | $3,501,754 |
27 | $180,172 | $345,345 | $651,884 | $1,212,674 | $2,224,640 | $4,027,017 |
28 | $184,676 | $362,612 | $700,775 | $1,333,942 | $2,502,721 | $4,631,069 |
29 | $189,293 | $380,743 | $753,333 | $1,467,336 | $2,815,561 | $5,325,729 |
30 | $194,025 | $399,780 | $809,833 | $1,614,070 | $3,167,506 | $6,124,589 |