Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 |
1 | $189,625 | $194,250 | $198,875 | $203,500 | $208,125 | $212,750 |
2 | $194,366 | $203,963 | $213,791 | $223,850 | $234,141 | $244,663 |
3 | $199,225 | $214,161 | $229,825 | $246,235 | $263,408 | $281,362 |
4 | $204,205 | $224,869 | $247,062 | $270,859 | $296,334 | $323,566 |
5 | $209,311 | $236,112 | $265,591 | $297,944 | $333,376 | $372,101 |
6 | $214,543 | $247,918 | $285,511 | $327,739 | $375,048 | $427,916 |
7 | $219,907 | $260,314 | $306,924 | $360,513 | $421,929 | $492,104 |
8 | $225,405 | $273,329 | $329,943 | $396,564 | $474,670 | $565,919 |
9 | $231,040 | $286,996 | $354,689 | $436,220 | $534,004 | $650,807 |
10 | $236,816 | $301,346 | $381,291 | $479,842 | $600,754 | $748,428 |
11 | $242,736 | $316,413 | $409,888 | $527,827 | $675,849 | $860,692 |
12 | $248,804 | $332,233 | $440,629 | $580,609 | $760,330 | $989,796 |
13 | $255,025 | $348,845 | $473,676 | $638,670 | $855,371 | $1,138,266 |
14 | $261,400 | $366,287 | $509,202 | $702,537 | $962,292 | $1,309,006 |
15 | $267,935 | $384,602 | $547,392 | $772,791 | $1,082,579 | $1,505,356 |
16 | $274,634 | $403,832 | $588,447 | $850,070 | $1,217,901 | $1,731,160 |
17 | $281,499 | $424,023 | $632,580 | $935,077 | $1,370,139 | $1,990,834 |
18 | $288,537 | $445,225 | $680,024 | $1,028,585 | $1,541,406 | $2,289,459 |
19 | $295,750 | $467,486 | $731,026 | $1,131,443 | $1,734,082 | $2,632,878 |
20 | $303,144 | $490,860 | $785,852 | $1,244,587 | $1,950,842 | $3,027,809 |