Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93,500 | $93,500 | $93,500 | $93,500 | $93,500 | $93,500 |
1 | $95,838 | $98,175 | $100,513 | $102,850 | $105,188 | $107,525 |
2 | $98,233 | $103,084 | $108,051 | $113,135 | $118,336 | $123,654 |
3 | $100,689 | $108,238 | $116,155 | $124,449 | $133,128 | $142,202 |
4 | $103,207 | $113,650 | $124,866 | $136,893 | $149,769 | $163,532 |
5 | $105,787 | $119,332 | $134,231 | $150,583 | $168,490 | $188,062 |
6 | $108,431 | $125,299 | $144,299 | $165,641 | $189,551 | $216,271 |
7 | $111,142 | $131,564 | $155,121 | $182,205 | $213,245 | $248,712 |
8 | $113,921 | $138,142 | $166,755 | $200,426 | $239,901 | $286,019 |
9 | $116,769 | $145,049 | $179,262 | $220,468 | $269,888 | $328,921 |
10 | $119,688 | $152,302 | $192,706 | $242,515 | $303,625 | $378,260 |
11 | $122,680 | $159,917 | $207,159 | $266,766 | $341,578 | $434,999 |
12 | $125,747 | $167,913 | $222,696 | $293,443 | $384,275 | $500,248 |
13 | $128,891 | $176,308 | $239,399 | $322,787 | $432,309 | $575,286 |
14 | $132,113 | $185,124 | $257,354 | $355,066 | $486,348 | $661,578 |
15 | $135,416 | $194,380 | $276,655 | $390,573 | $547,141 | $760,815 |
16 | $138,801 | $204,099 | $297,404 | $429,630 | $615,534 | $874,938 |
17 | $142,271 | $214,304 | $319,709 | $472,593 | $692,476 | $1,006,178 |
18 | $145,828 | $225,019 | $343,688 | $519,852 | $779,035 | $1,157,105 |
19 | $149,474 | $236,270 | $369,464 | $571,837 | $876,414 | $1,330,671 |
20 | $153,211 | $248,083 | $397,174 | $629,021 | $985,966 | $1,530,271 |
21 | $157,041 | $260,488 | $426,962 | $691,923 | $1,109,212 | $1,759,812 |
22 | $160,967 | $273,512 | $458,984 | $761,116 | $1,247,864 | $2,023,784 |
23 | $164,991 | $287,187 | $493,408 | $837,227 | $1,403,847 | $2,327,351 |
24 | $169,116 | $301,547 | $530,414 | $920,950 | $1,579,327 | $2,676,454 |
25 | $173,344 | $316,624 | $570,195 | $1,013,045 | $1,776,743 | $3,077,922 |
26 | $177,677 | $332,455 | $612,959 | $1,114,350 | $1,998,836 | $3,539,610 |
27 | $182,119 | $349,078 | $658,931 | $1,225,784 | $2,248,691 | $4,070,552 |
28 | $186,672 | $366,532 | $708,351 | $1,348,363 | $2,529,777 | $4,681,135 |
29 | $191,339 | $384,859 | $761,477 | $1,483,199 | $2,845,999 | $5,383,305 |
30 | $196,123 | $404,102 | $818,588 | $1,631,519 | $3,201,749 | $6,190,801 |