Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 |
1 | $123,000 | $126,000 | $129,000 | $132,000 | $135,000 | $138,000 |
2 | $126,075 | $132,300 | $138,675 | $145,200 | $151,875 | $158,700 |
3 | $129,227 | $138,915 | $149,076 | $159,720 | $170,859 | $182,505 |
4 | $132,458 | $145,861 | $160,256 | $175,692 | $192,217 | $209,881 |
5 | $135,769 | $153,154 | $172,276 | $193,261 | $216,244 | $241,363 |
6 | $139,163 | $160,811 | $185,196 | $212,587 | $243,274 | $277,567 |
7 | $142,642 | $168,852 | $199,086 | $233,846 | $273,684 | $319,202 |
8 | $146,208 | $177,295 | $214,017 | $257,231 | $307,894 | $367,083 |
9 | $149,864 | $186,159 | $230,069 | $282,954 | $346,381 | $422,145 |
10 | $153,610 | $195,467 | $247,324 | $311,249 | $389,679 | $485,467 |
11 | $157,450 | $205,241 | $265,873 | $342,374 | $438,388 | $558,287 |
12 | $161,387 | $215,503 | $285,814 | $376,611 | $493,187 | $642,030 |
13 | $165,421 | $226,278 | $307,250 | $414,273 | $554,835 | $738,335 |
14 | $169,557 | $237,592 | $330,293 | $455,700 | $624,190 | $849,085 |
15 | $173,796 | $249,471 | $355,065 | $501,270 | $702,213 | $976,447 |
16 | $178,141 | $261,945 | $381,695 | $551,397 | $789,990 | $1,122,915 |
17 | $182,594 | $275,042 | $410,322 | $606,536 | $888,739 | $1,291,352 |
18 | $187,159 | $288,794 | $441,096 | $667,190 | $999,831 | $1,485,054 |
19 | $191,838 | $303,234 | $474,179 | $733,909 | $1,124,810 | $1,707,813 |
20 | $196,634 | $318,396 | $509,742 | $807,300 | $1,265,411 | $1,963,984 |
21 | $201,550 | $334,316 | $547,973 | $888,030 | $1,423,588 | $2,258,582 |
22 | $206,589 | $351,031 | $589,071 | $976,833 | $1,601,536 | $2,597,369 |
23 | $211,753 | $368,583 | $633,251 | $1,074,516 | $1,801,728 | $2,986,975 |
24 | $217,047 | $387,012 | $680,745 | $1,181,968 | $2,026,944 | $3,435,021 |
25 | $222,473 | $406,363 | $731,801 | $1,300,165 | $2,280,312 | $3,950,274 |
26 | $228,035 | $426,681 | $786,686 | $1,430,181 | $2,565,351 | $4,542,815 |
27 | $233,736 | $448,015 | $845,687 | $1,573,199 | $2,886,020 | $5,224,238 |
28 | $239,579 | $470,415 | $909,114 | $1,730,519 | $3,246,773 | $6,007,873 |
29 | $245,569 | $493,936 | $977,297 | $1,903,571 | $3,652,619 | $6,909,054 |
30 | $251,708 | $518,633 | $1,050,595 | $2,093,928 | $4,109,197 | $7,945,413 |