Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 |
1 | $126,075 | $129,150 | $132,225 | $135,300 | $138,375 | $141,450 |
2 | $129,227 | $135,608 | $142,142 | $148,830 | $155,672 | $162,668 |
3 | $132,458 | $142,388 | $152,803 | $163,713 | $175,131 | $187,068 |
4 | $135,769 | $149,507 | $164,263 | $180,084 | $197,022 | $215,128 |
5 | $139,163 | $156,983 | $176,582 | $198,093 | $221,650 | $247,397 |
6 | $142,642 | $164,832 | $189,826 | $217,902 | $249,356 | $284,506 |
7 | $146,208 | $173,073 | $204,063 | $239,692 | $280,526 | $327,182 |
8 | $149,864 | $181,727 | $219,368 | $263,661 | $315,591 | $376,260 |
9 | $153,610 | $190,813 | $235,820 | $290,028 | $355,040 | $432,699 |
10 | $157,450 | $200,354 | $253,507 | $319,030 | $399,420 | $497,604 |
11 | $161,387 | $210,372 | $272,520 | $350,933 | $449,348 | $572,244 |
12 | $165,421 | $220,890 | $292,959 | $386,027 | $505,517 | $658,081 |
13 | $169,557 | $231,935 | $314,931 | $424,629 | $568,706 | $756,793 |
14 | $173,796 | $243,532 | $338,551 | $467,092 | $639,794 | $870,312 |
15 | $178,141 | $255,708 | $363,942 | $513,802 | $719,769 | $1,000,859 |
16 | $182,594 | $268,494 | $391,238 | $565,182 | $809,740 | $1,150,987 |
17 | $187,159 | $281,918 | $420,580 | $621,700 | $910,957 | $1,323,635 |
18 | $191,838 | $296,014 | $452,124 | $683,870 | $1,024,827 | $1,522,181 |
19 | $196,634 | $310,815 | $486,033 | $752,257 | $1,152,930 | $1,750,508 |
20 | $201,550 | $326,356 | $522,486 | $827,482 | $1,297,047 | $2,013,084 |
21 | $206,589 | $342,673 | $561,672 | $910,231 | $1,459,177 | $2,315,047 |
22 | $211,753 | $359,807 | $603,798 | $1,001,254 | $1,641,575 | $2,662,304 |
23 | $217,047 | $377,797 | $649,082 | $1,101,379 | $1,846,771 | $3,061,649 |
24 | $222,473 | $396,687 | $697,764 | $1,211,517 | $2,077,618 | $3,520,897 |
25 | $228,035 | $416,522 | $750,096 | $1,332,669 | $2,337,320 | $4,049,031 |
26 | $233,736 | $437,348 | $806,353 | $1,465,936 | $2,629,485 | $4,656,386 |
27 | $239,579 | $459,215 | $866,829 | $1,612,529 | $2,958,171 | $5,354,844 |
28 | $245,569 | $482,176 | $931,842 | $1,773,782 | $3,327,942 | $6,158,070 |
29 | $251,708 | $506,285 | $1,001,730 | $1,951,160 | $3,743,935 | $7,081,781 |
30 | $258,001 | $531,599 | $1,076,859 | $2,146,276 | $4,211,927 | $8,144,048 |