Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 |
1 | $97,375 | $99,750 | $102,125 | $104,500 | $106,875 | $109,250 |
2 | $99,809 | $104,738 | $109,784 | $114,950 | $120,234 | $125,638 |
3 | $102,305 | $109,974 | $118,018 | $126,445 | $135,264 | $144,483 |
4 | $104,862 | $115,473 | $126,870 | $139,090 | $152,172 | $166,156 |
5 | $107,484 | $121,247 | $136,385 | $152,998 | $171,193 | $191,079 |
6 | $110,171 | $127,309 | $146,614 | $168,298 | $192,592 | $219,741 |
7 | $112,925 | $133,675 | $157,610 | $185,128 | $216,666 | $252,702 |
8 | $115,748 | $140,358 | $169,430 | $203,641 | $243,750 | $290,607 |
9 | $118,642 | $147,376 | $182,138 | $224,005 | $274,218 | $334,198 |
10 | $121,608 | $154,745 | $195,798 | $246,406 | $308,495 | $384,328 |
11 | $124,648 | $162,482 | $210,483 | $271,046 | $347,057 | $441,977 |
12 | $127,764 | $170,606 | $226,269 | $298,151 | $390,440 | $508,274 |
13 | $130,959 | $179,137 | $243,239 | $327,966 | $439,245 | $584,515 |
14 | $134,233 | $188,094 | $261,482 | $360,762 | $494,150 | $672,192 |
15 | $137,588 | $197,498 | $281,093 | $396,839 | $555,919 | $773,021 |
16 | $141,028 | $207,373 | $302,175 | $436,522 | $625,409 | $888,974 |
17 | $144,554 | $217,742 | $324,839 | $480,175 | $703,585 | $1,022,320 |
18 | $148,168 | $228,629 | $349,201 | $528,192 | $791,533 | $1,175,668 |
19 | $151,872 | $240,060 | $375,391 | $581,011 | $890,475 | $1,352,018 |
20 | $155,669 | $252,063 | $403,546 | $639,112 | $1,001,784 | $1,554,821 |
21 | $159,560 | $264,666 | $433,812 | $703,024 | $1,127,007 | $1,788,044 |
22 | $163,549 | $277,900 | $466,348 | $773,326 | $1,267,883 | $2,056,251 |
23 | $167,638 | $291,795 | $501,324 | $850,659 | $1,426,368 | $2,364,688 |
24 | $171,829 | $306,384 | $538,923 | $935,725 | $1,604,664 | $2,719,392 |
25 | $176,125 | $321,704 | $579,342 | $1,029,297 | $1,805,247 | $3,127,300 |
26 | $180,528 | $337,789 | $622,793 | $1,132,227 | $2,030,903 | $3,596,396 |
27 | $185,041 | $354,678 | $669,502 | $1,245,449 | $2,284,766 | $4,135,855 |
28 | $189,667 | $372,412 | $719,715 | $1,369,994 | $2,570,362 | $4,756,233 |
29 | $194,409 | $391,033 | $773,694 | $1,506,994 | $2,891,657 | $5,469,668 |
30 | $199,269 | $410,585 | $831,721 | $1,657,693 | $3,253,114 | $6,290,118 |