Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 |
1 | $119,925 | $122,850 | $125,775 | $128,700 | $131,625 | $134,550 |
2 | $122,923 | $128,993 | $135,208 | $141,570 | $148,078 | $154,733 |
3 | $125,996 | $135,442 | $145,349 | $155,727 | $166,588 | $177,942 |
4 | $129,146 | $142,214 | $156,250 | $171,300 | $187,411 | $204,634 |
5 | $132,375 | $149,325 | $167,969 | $188,430 | $210,838 | $235,329 |
6 | $135,684 | $156,791 | $180,566 | $207,273 | $237,193 | $270,628 |
7 | $139,076 | $164,631 | $194,109 | $228,000 | $266,842 | $311,222 |
8 | $142,553 | $172,862 | $208,667 | $250,800 | $300,197 | $357,906 |
9 | $146,117 | $181,505 | $224,317 | $275,880 | $337,721 | $411,592 |
10 | $149,770 | $190,581 | $241,141 | $303,468 | $379,937 | $473,330 |
11 | $153,514 | $200,110 | $259,226 | $333,815 | $427,429 | $544,330 |
12 | $157,352 | $210,115 | $278,668 | $367,196 | $480,857 | $625,979 |
13 | $161,286 | $220,621 | $299,568 | $403,916 | $540,964 | $719,876 |
14 | $165,318 | $231,652 | $322,036 | $444,307 | $608,585 | $827,858 |
15 | $169,451 | $243,235 | $346,189 | $488,738 | $684,658 | $952,036 |
16 | $173,687 | $255,396 | $372,153 | $537,612 | $770,240 | $1,094,842 |
17 | $178,029 | $268,166 | $400,064 | $591,373 | $866,520 | $1,259,068 |
18 | $182,480 | $281,574 | $430,069 | $650,510 | $974,835 | $1,447,928 |
19 | $187,042 | $295,653 | $462,324 | $715,561 | $1,096,690 | $1,665,117 |
20 | $191,718 | $310,436 | $496,999 | $787,117 | $1,233,776 | $1,914,885 |
21 | $196,511 | $325,958 | $534,273 | $865,829 | $1,387,998 | $2,202,118 |
22 | $201,424 | $342,256 | $574,344 | $952,412 | $1,561,498 | $2,532,435 |
23 | $206,459 | $359,368 | $617,420 | $1,047,653 | $1,756,685 | $2,912,301 |
24 | $211,621 | $377,337 | $663,726 | $1,152,419 | $1,976,271 | $3,349,146 |
25 | $216,911 | $396,204 | $713,506 | $1,267,661 | $2,223,304 | $3,851,517 |
26 | $222,334 | $416,014 | $767,019 | $1,394,427 | $2,501,217 | $4,429,245 |
27 | $227,893 | $436,814 | $824,545 | $1,533,869 | $2,813,870 | $5,093,632 |
28 | $233,590 | $458,655 | $886,386 | $1,687,256 | $3,165,603 | $5,857,677 |
29 | $239,430 | $481,588 | $952,865 | $1,855,982 | $3,561,304 | $6,736,328 |
30 | $245,415 | $505,667 | $1,024,330 | $2,041,580 | $4,006,467 | $7,746,777 |