Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $94,500 | $94,500 | $94,500 | $94,500 | $94,500 | $94,500 |
1 | $96,863 | $99,225 | $101,588 | $103,950 | $106,313 | $108,675 |
2 | $99,284 | $104,186 | $109,207 | $114,345 | $119,602 | $124,976 |
3 | $101,766 | $109,396 | $117,397 | $125,780 | $134,552 | $143,723 |
4 | $104,310 | $114,865 | $126,202 | $138,357 | $151,371 | $165,281 |
5 | $106,918 | $120,609 | $135,667 | $152,193 | $170,292 | $190,073 |
6 | $109,591 | $126,639 | $145,842 | $167,413 | $191,579 | $218,584 |
7 | $112,331 | $132,971 | $156,780 | $184,154 | $215,526 | $251,372 |
8 | $115,139 | $139,620 | $168,539 | $202,569 | $242,467 | $289,078 |
9 | $118,018 | $146,601 | $181,179 | $222,826 | $272,775 | $332,439 |
10 | $120,968 | $153,931 | $194,767 | $245,109 | $306,872 | $382,305 |
11 | $123,992 | $161,627 | $209,375 | $269,620 | $345,231 | $439,651 |
12 | $127,092 | $169,708 | $225,078 | $296,581 | $388,385 | $505,599 |
13 | $130,269 | $178,194 | $241,959 | $326,240 | $436,933 | $581,438 |
14 | $133,526 | $187,104 | $260,106 | $358,864 | $491,549 | $668,654 |
15 | $136,864 | $196,459 | $279,614 | $394,750 | $552,993 | $768,952 |
16 | $140,286 | $206,282 | $300,585 | $434,225 | $622,117 | $884,295 |
17 | $143,793 | $216,596 | $323,129 | $477,647 | $699,882 | $1,016,939 |
18 | $147,388 | $227,426 | $347,363 | $525,412 | $787,367 | $1,169,480 |
19 | $151,072 | $238,797 | $373,416 | $577,953 | $885,788 | $1,344,902 |
20 | $154,849 | $250,737 | $401,422 | $635,749 | $996,511 | $1,546,638 |