Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 | $114,000 |
1 | $116,850 | $119,700 | $122,550 | $125,400 | $128,250 | $131,100 |
2 | $119,771 | $125,685 | $131,741 | $137,940 | $144,281 | $150,765 |
3 | $122,766 | $131,969 | $141,622 | $151,734 | $162,316 | $173,380 |
4 | $125,835 | $138,568 | $152,243 | $166,907 | $182,606 | $199,387 |
5 | $128,981 | $145,496 | $163,662 | $183,598 | $205,432 | $229,295 |
6 | $132,205 | $152,771 | $175,936 | $201,958 | $231,111 | $263,689 |
7 | $135,510 | $160,409 | $189,132 | $222,154 | $259,999 | $303,242 |
8 | $138,898 | $168,430 | $203,316 | $244,369 | $292,499 | $348,729 |
9 | $142,370 | $176,851 | $218,565 | $268,806 | $329,062 | $401,038 |
10 | $145,930 | $185,694 | $234,958 | $295,687 | $370,195 | $461,194 |
11 | $149,578 | $194,979 | $252,579 | $325,255 | $416,469 | $530,373 |
12 | $153,317 | $204,728 | $271,523 | $357,781 | $468,528 | $609,929 |
13 | $157,150 | $214,964 | $291,887 | $393,559 | $527,093 | $701,418 |
14 | $161,079 | $225,712 | $313,779 | $432,915 | $592,980 | $806,630 |
15 | $165,106 | $236,998 | $337,312 | $476,206 | $667,103 | $927,625 |
16 | $169,234 | $248,848 | $362,610 | $523,827 | $750,491 | $1,066,769 |
17 | $173,464 | $261,290 | $389,806 | $576,210 | $844,302 | $1,226,784 |
18 | $177,801 | $274,355 | $419,042 | $633,831 | $949,840 | $1,410,802 |
19 | $182,246 | $288,072 | $450,470 | $697,214 | $1,068,570 | $1,622,422 |
20 | $186,802 | $302,476 | $484,255 | $766,935 | $1,202,141 | $1,865,785 |
21 | $191,472 | $317,600 | $520,574 | $843,628 | $1,352,408 | $2,145,653 |
22 | $196,259 | $333,480 | $559,617 | $927,991 | $1,521,459 | $2,467,501 |
23 | $201,166 | $350,154 | $601,589 | $1,020,790 | $1,711,642 | $2,837,626 |
24 | $206,195 | $367,661 | $646,708 | $1,122,870 | $1,925,597 | $3,263,270 |
25 | $211,350 | $386,044 | $695,211 | $1,235,156 | $2,166,297 | $3,752,761 |
26 | $216,633 | $405,347 | $747,352 | $1,358,672 | $2,437,084 | $4,315,675 |
27 | $222,049 | $425,614 | $803,403 | $1,494,539 | $2,741,719 | $4,963,026 |
28 | $227,600 | $446,895 | $863,658 | $1,643,993 | $3,084,434 | $5,707,480 |
29 | $233,290 | $469,239 | $928,432 | $1,808,393 | $3,469,988 | $6,563,602 |
30 | $239,123 | $492,701 | $998,065 | $1,989,232 | $3,903,737 | $7,548,142 |