Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 | $199,000 |
1 | $203,975 | $208,950 | $213,925 | $218,900 | $223,875 | $228,850 |
2 | $209,074 | $219,398 | $229,969 | $240,790 | $251,859 | $263,178 |
3 | $214,301 | $230,367 | $247,217 | $264,869 | $283,342 | $302,654 |
4 | $219,659 | $241,886 | $265,758 | $291,356 | $318,760 | $348,052 |
5 | $225,150 | $253,980 | $285,690 | $320,491 | $358,604 | $400,260 |
6 | $230,779 | $266,679 | $307,117 | $352,541 | $403,430 | $460,299 |
7 | $236,548 | $280,013 | $330,151 | $387,795 | $453,859 | $529,344 |
8 | $242,462 | $294,014 | $354,912 | $426,574 | $510,591 | $608,746 |
9 | $248,524 | $308,714 | $381,530 | $469,232 | $574,415 | $700,057 |
10 | $254,737 | $324,150 | $410,145 | $516,155 | $646,217 | $805,066 |
11 | $261,105 | $340,358 | $440,906 | $567,770 | $726,994 | $925,826 |
12 | $267,633 | $357,375 | $473,974 | $624,547 | $817,868 | $1,064,700 |
13 | $274,324 | $375,244 | $509,522 | $687,002 | $920,102 | $1,224,405 |
14 | $281,182 | $394,006 | $547,736 | $755,702 | $1,035,114 | $1,408,065 |
15 | $288,211 | $413,707 | $588,817 | $831,272 | $1,164,504 | $1,619,275 |
16 | $295,417 | $434,392 | $632,978 | $914,400 | $1,310,067 | $1,862,167 |
17 | $302,802 | $456,112 | $680,451 | $1,005,840 | $1,473,825 | $2,141,492 |
18 | $310,372 | $478,917 | $731,485 | $1,106,424 | $1,658,053 | $2,462,715 |
19 | $318,131 | $502,863 | $786,346 | $1,217,066 | $1,865,310 | $2,832,123 |
20 | $326,085 | $528,006 | $845,322 | $1,338,772 | $2,098,474 | $3,256,941 |
21 | $334,237 | $554,407 | $908,722 | $1,472,650 | $2,360,783 | $3,745,482 |
22 | $342,593 | $582,127 | $976,876 | $1,619,915 | $2,655,881 | $4,307,304 |
23 | $351,158 | $611,233 | $1,050,141 | $1,781,906 | $2,987,866 | $4,953,400 |
24 | $359,936 | $641,795 | $1,128,902 | $1,960,097 | $3,361,349 | $5,696,410 |
25 | $368,935 | $673,885 | $1,213,570 | $2,156,106 | $3,781,518 | $6,550,872 |
26 | $378,158 | $707,579 | $1,304,587 | $2,371,717 | $4,254,207 | $7,533,502 |
27 | $387,612 | $742,958 | $1,402,431 | $2,608,889 | $4,785,983 | $8,663,528 |
28 | $397,303 | $780,106 | $1,507,614 | $2,869,778 | $5,384,231 | $9,963,057 |
29 | $407,235 | $819,111 | $1,620,685 | $3,156,756 | $6,057,260 | $11,457,515 |
30 | $417,416 | $860,067 | $1,742,236 | $3,472,431 | $6,814,418 | $13,176,143 |