Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 |
1 | $95,325 | $97,650 | $99,975 | $102,300 | $104,625 | $106,950 |
2 | $97,708 | $102,533 | $107,473 | $112,530 | $117,703 | $122,993 |
3 | $100,151 | $107,659 | $115,534 | $123,783 | $132,416 | $141,441 |
4 | $102,655 | $113,042 | $124,199 | $136,161 | $148,968 | $162,658 |
5 | $105,221 | $118,694 | $133,514 | $149,777 | $167,589 | $187,056 |
6 | $107,851 | $124,629 | $143,527 | $164,755 | $188,538 | $215,115 |
7 | $110,548 | $130,860 | $154,292 | $181,231 | $212,105 | $247,382 |
8 | $113,311 | $137,403 | $165,863 | $199,354 | $238,618 | $284,489 |
9 | $116,144 | $144,274 | $178,303 | $219,289 | $268,445 | $327,162 |
10 | $119,048 | $151,487 | $191,676 | $241,218 | $302,001 | $376,237 |
11 | $122,024 | $159,062 | $206,052 | $265,340 | $339,751 | $432,672 |
12 | $125,075 | $167,015 | $221,506 | $291,874 | $382,220 | $497,573 |
13 | $128,202 | $175,365 | $238,118 | $321,061 | $429,997 | $572,209 |
14 | $131,407 | $184,134 | $255,977 | $353,167 | $483,747 | $658,041 |
15 | $134,692 | $193,340 | $275,176 | $388,484 | $544,215 | $756,747 |
16 | $138,059 | $203,007 | $295,814 | $427,332 | $612,242 | $870,259 |
17 | $141,510 | $213,158 | $318,000 | $470,066 | $688,773 | $1,000,798 |
18 | $145,048 | $223,816 | $341,850 | $517,072 | $774,869 | $1,150,917 |
19 | $148,674 | $235,006 | $367,489 | $568,780 | $871,728 | $1,323,555 |
20 | $152,391 | $246,757 | $395,050 | $625,657 | $980,694 | $1,522,088 |
21 | $156,201 | $259,095 | $424,679 | $688,223 | $1,103,280 | $1,750,401 |
22 | $160,106 | $272,049 | $456,530 | $757,046 | $1,241,190 | $2,012,961 |
23 | $164,109 | $285,652 | $490,770 | $832,750 | $1,396,339 | $2,314,906 |
24 | $168,212 | $299,934 | $527,577 | $916,025 | $1,570,882 | $2,662,141 |
25 | $172,417 | $314,931 | $567,146 | $1,007,628 | $1,767,242 | $3,061,463 |
26 | $176,727 | $330,678 | $609,682 | $1,108,390 | $1,988,147 | $3,520,682 |
27 | $181,145 | $347,211 | $655,408 | $1,219,229 | $2,236,666 | $4,048,784 |
28 | $185,674 | $364,572 | $704,563 | $1,341,152 | $2,516,249 | $4,656,102 |
29 | $190,316 | $382,801 | $757,405 | $1,475,268 | $2,830,780 | $5,354,517 |
30 | $195,074 | $401,941 | $814,211 | $1,622,794 | $3,184,627 | $6,157,695 |