Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 | $108,000 |
1 | $110,700 | $113,400 | $116,100 | $118,800 | $121,500 | $124,200 |
2 | $113,468 | $119,070 | $124,808 | $130,680 | $136,688 | $142,830 |
3 | $116,304 | $125,024 | $134,168 | $143,748 | $153,773 | $164,255 |
4 | $119,212 | $131,275 | $144,231 | $158,123 | $172,995 | $188,893 |
5 | $122,192 | $137,838 | $155,048 | $173,935 | $194,620 | $217,227 |
6 | $125,247 | $144,730 | $166,677 | $191,329 | $218,947 | $249,811 |
7 | $128,378 | $151,967 | $179,177 | $210,461 | $246,315 | $287,282 |
8 | $131,588 | $159,565 | $192,616 | $231,508 | $277,105 | $330,374 |
9 | $134,877 | $167,543 | $207,062 | $254,658 | $311,743 | $379,931 |
10 | $138,249 | $175,921 | $222,591 | $280,124 | $350,711 | $436,920 |
11 | $141,705 | $184,717 | $239,286 | $308,137 | $394,550 | $502,458 |
12 | $145,248 | $193,952 | $257,232 | $338,950 | $443,868 | $577,827 |
13 | $148,879 | $203,650 | $276,525 | $372,845 | $499,352 | $664,501 |
14 | $152,601 | $213,833 | $297,264 | $410,130 | $561,771 | $764,176 |
15 | $156,416 | $224,524 | $319,559 | $451,143 | $631,992 | $878,803 |
16 | $160,327 | $235,750 | $343,526 | $496,257 | $710,991 | $1,010,623 |
17 | $164,335 | $247,538 | $369,290 | $545,883 | $799,865 | $1,162,217 |
18 | $168,443 | $259,915 | $396,987 | $600,471 | $899,848 | $1,336,549 |
19 | $172,654 | $272,911 | $426,761 | $660,518 | $1,012,329 | $1,537,031 |
20 | $176,971 | $286,556 | $458,768 | $726,570 | $1,138,870 | $1,767,586 |
21 | $181,395 | $300,884 | $493,176 | $799,227 | $1,281,229 | $2,032,724 |
22 | $185,930 | $315,928 | $530,164 | $879,150 | $1,441,383 | $2,337,633 |
23 | $190,578 | $331,725 | $569,926 | $967,065 | $1,621,555 | $2,688,277 |
24 | $195,342 | $348,311 | $612,670 | $1,063,771 | $1,824,250 | $3,091,519 |
25 | $200,226 | $365,726 | $658,621 | $1,170,148 | $2,052,281 | $3,555,247 |
26 | $205,232 | $384,013 | $708,017 | $1,287,163 | $2,308,816 | $4,088,534 |
27 | $210,362 | $403,213 | $761,119 | $1,415,879 | $2,597,418 | $4,701,814 |
28 | $215,621 | $423,374 | $818,202 | $1,557,467 | $2,922,095 | $5,407,086 |
29 | $221,012 | $444,543 | $879,568 | $1,713,214 | $3,287,357 | $6,218,149 |
30 | $226,537 | $466,770 | $945,535 | $1,884,535 | $3,698,277 | $7,150,871 |