Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 |
1 | $109,675 | $112,350 | $115,025 | $117,700 | $120,375 | $123,050 |
2 | $112,417 | $117,968 | $123,652 | $129,470 | $135,422 | $141,508 |
3 | $115,227 | $123,866 | $132,926 | $142,417 | $152,350 | $162,734 |
4 | $118,108 | $130,059 | $142,895 | $156,659 | $171,393 | $187,144 |
5 | $121,061 | $136,562 | $153,612 | $172,325 | $192,817 | $215,215 |
6 | $124,087 | $143,390 | $165,133 | $189,557 | $216,920 | $247,498 |
7 | $127,189 | $150,560 | $177,518 | $208,513 | $244,035 | $284,622 |
8 | $130,369 | $158,088 | $190,832 | $229,364 | $274,539 | $327,315 |
9 | $133,628 | $165,992 | $205,145 | $252,300 | $308,856 | $376,413 |
10 | $136,969 | $174,292 | $220,530 | $277,530 | $347,463 | $432,875 |
11 | $140,393 | $183,006 | $237,070 | $305,283 | $390,896 | $497,806 |
12 | $143,903 | $192,157 | $254,850 | $335,812 | $439,758 | $572,477 |
13 | $147,501 | $201,764 | $273,964 | $369,393 | $494,728 | $658,348 |
14 | $151,188 | $211,853 | $294,512 | $406,332 | $556,569 | $757,101 |
15 | $154,968 | $222,445 | $316,600 | $446,966 | $626,140 | $870,666 |
16 | $158,842 | $233,568 | $340,345 | $491,662 | $704,408 | $1,001,265 |
17 | $162,813 | $245,246 | $365,871 | $540,828 | $792,459 | $1,151,455 |
18 | $166,883 | $257,508 | $393,311 | $594,911 | $891,516 | $1,324,174 |
19 | $171,056 | $270,384 | $422,809 | $654,402 | $1,002,956 | $1,522,800 |
20 | $175,332 | $283,903 | $454,520 | $719,842 | $1,128,325 | $1,751,220 |
21 | $179,715 | $298,098 | $488,609 | $791,827 | $1,269,366 | $2,013,902 |
22 | $184,208 | $313,003 | $525,255 | $871,009 | $1,428,036 | $2,315,988 |
23 | $188,813 | $328,653 | $564,649 | $958,110 | $1,606,541 | $2,663,386 |
24 | $193,534 | $345,086 | $606,998 | $1,053,921 | $1,807,359 | $3,062,894 |
25 | $198,372 | $362,340 | $652,522 | $1,159,314 | $2,033,278 | $3,522,328 |
26 | $203,331 | $380,457 | $701,462 | $1,275,245 | $2,287,438 | $4,050,677 |
27 | $208,415 | $399,480 | $754,071 | $1,402,769 | $2,573,368 | $4,658,279 |
28 | $213,625 | $419,454 | $810,626 | $1,543,046 | $2,895,039 | $5,357,020 |
29 | $218,966 | $440,427 | $871,423 | $1,697,351 | $3,256,919 | $6,160,574 |
30 | $224,440 | $462,448 | $936,780 | $1,867,086 | $3,664,034 | $7,084,660 |