Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 |
1 | $102,500 | $105,000 | $107,500 | $110,000 | $112,500 | $115,000 |
2 | $105,063 | $110,250 | $115,563 | $121,000 | $126,563 | $132,250 |
3 | $107,689 | $115,763 | $124,230 | $133,100 | $142,383 | $152,088 |
4 | $110,381 | $121,551 | $133,547 | $146,410 | $160,181 | $174,901 |
5 | $113,141 | $127,628 | $143,563 | $161,051 | $180,203 | $201,136 |
6 | $115,969 | $134,010 | $154,330 | $177,156 | $202,729 | $231,306 |
7 | $118,869 | $140,710 | $165,905 | $194,872 | $228,070 | $266,002 |
8 | $121,840 | $147,746 | $178,348 | $214,359 | $256,578 | $305,902 |
9 | $124,886 | $155,133 | $191,724 | $235,795 | $288,651 | $351,788 |
10 | $128,008 | $162,889 | $206,103 | $259,374 | $324,732 | $404,556 |
11 | $131,209 | $171,034 | $221,561 | $285,312 | $365,324 | $465,239 |
12 | $134,489 | $179,586 | $238,178 | $313,843 | $410,989 | $535,025 |
13 | $137,851 | $188,565 | $256,041 | $345,227 | $462,363 | $615,279 |
14 | $141,297 | $197,993 | $275,244 | $379,750 | $520,158 | $707,571 |
15 | $144,830 | $207,893 | $295,888 | $417,725 | $585,178 | $813,706 |
16 | $148,451 | $218,287 | $318,079 | $459,497 | $658,325 | $935,762 |
17 | $152,162 | $229,202 | $341,935 | $505,447 | $740,616 | $1,076,126 |
18 | $155,966 | $240,662 | $367,580 | $555,992 | $833,193 | $1,237,545 |
19 | $159,865 | $252,695 | $395,149 | $611,591 | $937,342 | $1,423,177 |
20 | $163,862 | $265,330 | $424,785 | $672,750 | $1,054,509 | $1,636,654 |
21 | $167,958 | $278,596 | $456,644 | $740,025 | $1,186,323 | $1,882,152 |
22 | $172,157 | $292,526 | $490,892 | $814,027 | $1,334,613 | $2,164,475 |
23 | $176,461 | $307,152 | $527,709 | $895,430 | $1,501,440 | $2,489,146 |
24 | $180,873 | $322,510 | $567,287 | $984,973 | $1,689,120 | $2,862,518 |
25 | $185,394 | $338,635 | $609,834 | $1,083,471 | $1,900,260 | $3,291,895 |
26 | $190,029 | $355,567 | $655,572 | $1,191,818 | $2,137,793 | $3,785,680 |
27 | $194,780 | $373,346 | $704,739 | $1,310,999 | $2,405,017 | $4,353,531 |
28 | $199,650 | $392,013 | $757,595 | $1,442,099 | $2,705,644 | $5,006,561 |
29 | $204,641 | $411,614 | $814,414 | $1,586,309 | $3,043,849 | $5,757,545 |
30 | $209,757 | $432,194 | $875,496 | $1,744,940 | $3,424,330 | $6,621,177 |