Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 | $184,000 |
1 | $188,600 | $193,200 | $197,800 | $202,400 | $207,000 | $211,600 |
2 | $193,315 | $202,860 | $212,635 | $222,640 | $232,875 | $243,340 |
3 | $198,148 | $213,003 | $228,583 | $244,904 | $261,984 | $279,841 |
4 | $203,102 | $223,653 | $245,726 | $269,394 | $294,732 | $321,817 |
5 | $208,179 | $234,836 | $264,156 | $296,334 | $331,574 | $370,090 |
6 | $213,384 | $246,578 | $283,967 | $325,967 | $373,021 | $425,603 |
7 | $218,718 | $258,906 | $305,265 | $358,564 | $419,648 | $489,444 |
8 | $224,186 | $271,852 | $328,160 | $394,420 | $472,104 | $562,860 |
9 | $229,791 | $285,444 | $352,772 | $433,862 | $531,117 | $647,289 |
10 | $235,536 | $299,717 | $379,230 | $477,249 | $597,507 | $744,383 |
11 | $241,424 | $314,702 | $407,672 | $524,973 | $672,195 | $856,040 |
12 | $247,460 | $330,438 | $438,247 | $577,471 | $756,220 | $984,446 |
13 | $253,646 | $346,959 | $471,116 | $635,218 | $850,747 | $1,132,113 |
14 | $259,987 | $364,307 | $506,450 | $698,740 | $957,091 | $1,301,930 |
15 | $266,487 | $382,523 | $544,433 | $768,614 | $1,076,727 | $1,497,219 |
16 | $273,149 | $401,649 | $585,266 | $845,475 | $1,211,318 | $1,721,802 |
17 | $279,978 | $421,731 | $629,161 | $930,023 | $1,362,733 | $1,980,073 |
18 | $286,977 | $442,818 | $676,348 | $1,023,025 | $1,533,074 | $2,277,083 |
19 | $294,152 | $464,959 | $727,074 | $1,125,327 | $1,724,709 | $2,618,646 |
20 | $301,505 | $488,207 | $781,605 | $1,237,860 | $1,940,297 | $3,011,443 |