Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 | $187,000 |
1 | $191,675 | $196,350 | $201,025 | $205,700 | $210,375 | $215,050 |
2 | $196,467 | $206,168 | $216,102 | $226,270 | $236,672 | $247,308 |
3 | $201,379 | $216,476 | $232,310 | $248,897 | $266,256 | $284,404 |
4 | $206,413 | $227,300 | $249,733 | $273,787 | $299,538 | $327,064 |
5 | $211,573 | $238,665 | $268,463 | $301,165 | $336,980 | $376,124 |
6 | $216,863 | $250,598 | $288,597 | $331,282 | $379,103 | $432,542 |
7 | $222,284 | $263,128 | $310,242 | $364,410 | $426,490 | $497,424 |
8 | $227,841 | $276,284 | $333,510 | $400,851 | $479,802 | $572,037 |
9 | $233,537 | $290,098 | $358,524 | $440,936 | $539,777 | $657,843 |
10 | $239,376 | $304,603 | $385,413 | $485,030 | $607,249 | $756,519 |
11 | $245,360 | $319,833 | $414,319 | $533,533 | $683,155 | $869,997 |
12 | $251,494 | $335,825 | $445,393 | $586,886 | $768,550 | $1,000,497 |
13 | $257,782 | $352,616 | $478,797 | $645,575 | $864,618 | $1,150,571 |
14 | $264,226 | $370,247 | $514,707 | $710,132 | $972,696 | $1,323,157 |
15 | $270,832 | $388,760 | $553,310 | $781,145 | $1,094,282 | $1,521,631 |
16 | $277,603 | $408,198 | $594,808 | $859,260 | $1,231,068 | $1,749,875 |
17 | $284,543 | $428,607 | $639,419 | $945,186 | $1,384,951 | $2,012,356 |
18 | $291,656 | $450,038 | $687,375 | $1,039,705 | $1,558,070 | $2,314,210 |
19 | $298,948 | $472,540 | $738,929 | $1,143,675 | $1,752,829 | $2,661,341 |
20 | $306,421 | $496,167 | $794,348 | $1,258,042 | $1,971,933 | $3,060,542 |