Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $197,000 | $197,000 | $197,000 | $197,000 | $197,000 | $197,000 |
1 | $201,925 | $206,850 | $211,775 | $216,700 | $221,625 | $226,550 |
2 | $206,973 | $217,193 | $227,658 | $238,370 | $249,328 | $260,533 |
3 | $212,147 | $228,052 | $244,732 | $262,207 | $280,494 | $299,612 |
4 | $217,451 | $239,455 | $263,087 | $288,428 | $315,556 | $344,554 |
5 | $222,887 | $251,427 | $282,819 | $317,270 | $355,000 | $396,237 |
6 | $228,460 | $263,999 | $304,030 | $348,998 | $399,375 | $455,673 |
7 | $234,171 | $277,199 | $326,833 | $383,897 | $449,297 | $524,024 |
8 | $240,025 | $291,059 | $351,345 | $422,287 | $505,460 | $602,628 |
9 | $246,026 | $305,612 | $377,696 | $464,516 | $568,642 | $693,022 |
10 | $252,177 | $320,892 | $406,023 | $510,967 | $639,722 | $796,975 |
11 | $258,481 | $336,937 | $436,475 | $562,064 | $719,688 | $916,521 |
12 | $264,943 | $353,784 | $469,211 | $618,270 | $809,648 | $1,053,999 |
13 | $271,567 | $371,473 | $504,401 | $680,097 | $910,855 | $1,212,099 |
14 | $278,356 | $390,047 | $542,231 | $748,107 | $1,024,711 | $1,393,914 |
15 | $285,315 | $409,549 | $582,899 | $822,918 | $1,152,800 | $1,603,001 |
16 | $292,448 | $430,026 | $626,616 | $905,210 | $1,296,900 | $1,843,451 |
17 | $299,759 | $451,528 | $673,612 | $995,731 | $1,459,013 | $2,119,969 |
18 | $307,253 | $474,104 | $724,133 | $1,095,304 | $1,641,389 | $2,437,964 |
19 | $314,934 | $497,809 | $778,443 | $1,204,834 | $1,846,563 | $2,803,659 |
20 | $322,807 | $522,700 | $836,827 | $1,325,317 | $2,077,383 | $3,224,208 |
21 | $330,878 | $548,835 | $899,589 | $1,457,849 | $2,337,056 | $3,707,839 |
22 | $339,150 | $576,276 | $967,058 | $1,603,634 | $2,629,188 | $4,264,015 |
23 | $347,628 | $605,090 | $1,039,587 | $1,763,998 | $2,957,837 | $4,903,617 |
24 | $356,319 | $635,345 | $1,117,556 | $1,940,397 | $3,327,567 | $5,639,160 |
25 | $365,227 | $667,112 | $1,201,373 | $2,134,437 | $3,743,512 | $6,485,034 |