Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $189,000 | $189,000 | $189,000 | $189,000 | $189,000 | $189,000 |
1 | $193,725 | $198,450 | $203,175 | $207,900 | $212,625 | $217,350 |
2 | $198,568 | $208,373 | $218,413 | $228,690 | $239,203 | $249,953 |
3 | $203,532 | $218,791 | $234,794 | $251,559 | $269,104 | $287,445 |
4 | $208,621 | $229,731 | $252,404 | $276,715 | $302,741 | $330,562 |
5 | $213,836 | $241,217 | $271,334 | $304,386 | $340,584 | $380,147 |
6 | $219,182 | $253,278 | $291,684 | $334,825 | $383,157 | $437,168 |
7 | $224,662 | $265,942 | $313,560 | $368,308 | $431,052 | $502,744 |
8 | $230,278 | $279,239 | $337,077 | $405,138 | $484,933 | $578,155 |
9 | $236,035 | $293,201 | $362,358 | $445,652 | $545,550 | $664,879 |
10 | $241,936 | $307,861 | $389,535 | $490,217 | $613,744 | $764,610 |
11 | $247,984 | $323,254 | $418,750 | $539,239 | $690,462 | $879,302 |
12 | $254,184 | $339,417 | $450,156 | $593,163 | $776,769 | $1,011,197 |
13 | $260,539 | $356,388 | $483,918 | $652,479 | $873,866 | $1,162,877 |
14 | $267,052 | $374,207 | $520,212 | $717,727 | $983,099 | $1,337,308 |
15 | $273,728 | $392,917 | $559,228 | $789,500 | $1,105,986 | $1,537,905 |
16 | $280,572 | $412,563 | $601,170 | $868,450 | $1,244,234 | $1,768,590 |
17 | $287,586 | $433,191 | $646,258 | $955,295 | $1,399,764 | $2,033,879 |
18 | $294,775 | $454,851 | $694,727 | $1,050,824 | $1,574,734 | $2,338,961 |
19 | $302,145 | $477,594 | $746,831 | $1,155,907 | $1,771,576 | $2,689,805 |
20 | $309,699 | $501,473 | $802,844 | $1,271,497 | $1,993,023 | $3,093,276 |