Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $188,000 | $188,000 | $188,000 | $188,000 | $188,000 | $188,000 |
1 | $192,700 | $197,400 | $202,100 | $206,800 | $211,500 | $216,200 |
2 | $197,518 | $207,270 | $217,258 | $227,480 | $237,938 | $248,630 |
3 | $202,455 | $217,634 | $233,552 | $250,228 | $267,680 | $285,925 |
4 | $207,517 | $228,515 | $251,068 | $275,251 | $301,140 | $328,813 |
5 | $212,705 | $239,941 | $269,898 | $302,776 | $338,782 | $378,135 |
6 | $218,022 | $251,938 | $290,141 | $333,053 | $381,130 | $434,855 |
7 | $223,473 | $264,535 | $311,901 | $366,359 | $428,771 | $500,084 |
8 | $229,060 | $277,762 | $335,294 | $402,995 | $482,367 | $575,096 |
9 | $234,786 | $291,650 | $360,441 | $443,294 | $542,663 | $661,361 |
10 | $240,656 | $306,232 | $387,474 | $487,624 | $610,496 | $760,565 |
11 | $246,672 | $321,544 | $416,534 | $536,386 | $686,808 | $874,650 |
12 | $252,839 | $337,621 | $447,775 | $590,025 | $772,659 | $1,005,847 |
13 | $259,160 | $354,502 | $481,358 | $649,027 | $869,242 | $1,156,724 |
14 | $265,639 | $372,227 | $517,459 | $713,930 | $977,897 | $1,330,233 |
15 | $272,280 | $390,838 | $556,269 | $785,323 | $1,100,134 | $1,529,768 |
16 | $279,087 | $410,380 | $597,989 | $863,855 | $1,237,651 | $1,759,233 |
17 | $286,064 | $430,899 | $642,838 | $950,240 | $1,392,357 | $2,023,118 |
18 | $293,216 | $452,444 | $691,051 | $1,045,264 | $1,566,402 | $2,326,585 |
19 | $300,546 | $475,067 | $742,880 | $1,149,791 | $1,762,202 | $2,675,573 |
20 | $308,060 | $498,820 | $798,596 | $1,264,770 | $1,982,478 | $3,076,909 |