Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 | $193,000 |
1 | $197,825 | $202,650 | $207,475 | $212,300 | $217,125 | $221,950 |
2 | $202,771 | $212,783 | $223,036 | $233,530 | $244,266 | $255,243 |
3 | $207,840 | $223,422 | $239,763 | $256,883 | $274,799 | $293,529 |
4 | $213,036 | $234,593 | $257,746 | $282,571 | $309,149 | $337,558 |
5 | $218,362 | $246,322 | $277,076 | $310,828 | $347,792 | $388,192 |
6 | $223,821 | $258,638 | $297,857 | $341,911 | $391,266 | $446,421 |
7 | $229,416 | $271,570 | $320,196 | $376,102 | $440,175 | $513,384 |
8 | $235,152 | $285,149 | $344,211 | $413,713 | $495,196 | $590,391 |
9 | $241,031 | $299,406 | $370,027 | $455,084 | $557,096 | $678,950 |
10 | $247,056 | $314,377 | $397,779 | $500,592 | $626,733 | $780,793 |
11 | $253,233 | $330,095 | $427,613 | $550,652 | $705,075 | $897,912 |
12 | $259,564 | $346,600 | $459,683 | $605,717 | $793,209 | $1,032,598 |
13 | $266,053 | $363,930 | $494,160 | $666,288 | $892,360 | $1,187,488 |
14 | $272,704 | $382,127 | $531,222 | $732,917 | $1,003,905 | $1,365,611 |
15 | $279,522 | $401,233 | $571,063 | $806,209 | $1,129,393 | $1,570,453 |
16 | $286,510 | $421,295 | $613,893 | $886,830 | $1,270,567 | $1,806,021 |
17 | $293,672 | $442,360 | $659,935 | $975,513 | $1,429,388 | $2,076,924 |
18 | $301,014 | $464,478 | $709,430 | $1,073,064 | $1,608,062 | $2,388,463 |
19 | $308,539 | $487,701 | $762,637 | $1,180,370 | $1,809,069 | $2,746,732 |
20 | $316,253 | $512,086 | $819,835 | $1,298,407 | $2,035,203 | $3,158,742 |
21 | $324,159 | $537,691 | $881,323 | $1,428,248 | $2,289,604 | $3,632,553 |
22 | $332,263 | $564,575 | $947,422 | $1,571,073 | $2,575,804 | $4,177,436 |
23 | $340,570 | $592,804 | $1,018,479 | $1,728,180 | $2,897,779 | $4,804,051 |
24 | $349,084 | $622,444 | $1,094,865 | $1,900,998 | $3,260,002 | $5,524,659 |
25 | $357,811 | $653,567 | $1,176,980 | $2,091,098 | $3,667,502 | $6,353,358 |
26 | $366,756 | $686,245 | $1,265,253 | $2,300,208 | $4,125,940 | $7,306,362 |
27 | $375,925 | $720,557 | $1,360,147 | $2,530,229 | $4,641,682 | $8,402,316 |
28 | $385,324 | $756,585 | $1,462,158 | $2,783,252 | $5,221,893 | $9,662,663 |
29 | $394,957 | $794,414 | $1,571,820 | $3,061,577 | $5,874,629 | $11,112,063 |
30 | $404,831 | $834,135 | $1,689,706 | $3,367,735 | $6,608,958 | $12,778,872 |