Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $135,000 | $135,000 | $135,000 | $135,000 | $135,000 | $135,000 |
1 | $138,375 | $141,750 | $145,125 | $148,500 | $151,875 | $155,250 |
2 | $141,834 | $148,838 | $156,009 | $163,350 | $170,859 | $178,538 |
3 | $145,380 | $156,279 | $167,710 | $179,685 | $192,217 | $205,318 |
4 | $149,015 | $164,093 | $180,288 | $197,654 | $216,244 | $236,116 |
5 | $152,740 | $172,298 | $193,810 | $217,419 | $243,274 | $271,533 |
6 | $156,559 | $180,913 | $208,346 | $239,161 | $273,684 | $312,263 |
7 | $160,473 | $189,959 | $223,972 | $263,077 | $307,894 | $359,103 |
8 | $164,484 | $199,456 | $240,770 | $289,384 | $346,381 | $412,968 |
9 | $168,597 | $209,429 | $258,827 | $318,323 | $389,679 | $474,913 |
10 | $172,811 | $219,901 | $278,239 | $350,155 | $438,388 | $546,150 |
11 | $177,132 | $230,896 | $299,107 | $385,171 | $493,187 | $628,073 |
12 | $181,560 | $242,441 | $321,540 | $423,688 | $554,835 | $722,284 |
13 | $186,099 | $254,563 | $345,656 | $466,057 | $624,190 | $830,626 |
14 | $190,751 | $267,291 | $371,580 | $512,662 | $702,213 | $955,220 |
15 | $195,520 | $280,655 | $399,448 | $563,929 | $789,990 | $1,098,503 |
16 | $200,408 | $294,688 | $429,407 | $620,321 | $888,739 | $1,263,279 |
17 | $205,418 | $309,422 | $461,613 | $682,353 | $999,831 | $1,452,771 |
18 | $210,554 | $324,894 | $496,234 | $750,589 | $1,124,810 | $1,670,686 |
19 | $215,818 | $341,138 | $533,451 | $825,648 | $1,265,411 | $1,921,289 |
20 | $221,213 | $358,195 | $573,460 | $908,212 | $1,423,588 | $2,209,483 |