Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 |
1 | $199,875 | $204,750 | $209,625 | $214,500 | $219,375 | $224,250 |
2 | $204,872 | $214,988 | $225,347 | $235,950 | $246,797 | $257,888 |
3 | $209,994 | $225,737 | $242,248 | $259,545 | $277,646 | $296,571 |
4 | $215,244 | $237,024 | $260,416 | $285,500 | $312,352 | $341,056 |
5 | $220,625 | $248,875 | $279,948 | $314,049 | $351,396 | $392,215 |
6 | $226,140 | $261,319 | $300,944 | $345,454 | $395,321 | $451,047 |
7 | $231,794 | $274,385 | $323,515 | $380,000 | $444,736 | $518,704 |
8 | $237,589 | $288,104 | $347,778 | $418,000 | $500,328 | $596,509 |
9 | $243,528 | $302,509 | $373,862 | $459,800 | $562,869 | $685,986 |
10 | $249,616 | $317,634 | $401,901 | $505,780 | $633,228 | $788,884 |
11 | $255,857 | $333,516 | $432,044 | $556,358 | $712,381 | $907,216 |
12 | $262,253 | $350,192 | $464,447 | $611,994 | $801,429 | $1,043,299 |
13 | $268,810 | $367,702 | $499,281 | $673,193 | $901,607 | $1,199,794 |
14 | $275,530 | $386,087 | $536,727 | $740,512 | $1,014,308 | $1,379,763 |
15 | $282,418 | $405,391 | $576,981 | $814,563 | $1,141,097 | $1,586,727 |
16 | $289,479 | $425,661 | $620,255 | $896,020 | $1,283,734 | $1,824,736 |
17 | $296,716 | $446,944 | $666,774 | $985,622 | $1,444,201 | $2,098,446 |
18 | $304,133 | $469,291 | $716,782 | $1,084,184 | $1,624,726 | $2,413,213 |
19 | $311,737 | $492,755 | $770,540 | $1,192,602 | $1,827,816 | $2,775,195 |
20 | $319,530 | $517,393 | $828,331 | $1,311,862 | $2,056,293 | $3,191,475 |
21 | $327,518 | $543,263 | $890,456 | $1,443,049 | $2,313,330 | $3,670,196 |
22 | $335,706 | $570,426 | $957,240 | $1,587,354 | $2,602,496 | $4,220,725 |
23 | $344,099 | $598,947 | $1,029,033 | $1,746,089 | $2,927,808 | $4,853,834 |
24 | $352,702 | $628,894 | $1,106,210 | $1,920,698 | $3,293,784 | $5,581,909 |
25 | $361,519 | $660,339 | $1,189,176 | $2,112,768 | $3,705,507 | $6,419,196 |