Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 |
1 | $140,425 | $143,850 | $147,275 | $150,700 | $154,125 | $157,550 |
2 | $143,936 | $151,043 | $158,321 | $165,770 | $173,391 | $181,183 |
3 | $147,534 | $158,595 | $170,195 | $182,347 | $195,064 | $208,360 |
4 | $151,222 | $166,524 | $182,959 | $200,582 | $219,448 | $239,614 |
5 | $155,003 | $174,851 | $196,681 | $220,640 | $246,878 | $275,556 |
6 | $158,878 | $183,593 | $211,432 | $242,704 | $277,738 | $316,889 |
7 | $162,850 | $192,773 | $227,290 | $266,974 | $312,456 | $364,423 |
8 | $166,921 | $202,411 | $244,336 | $293,672 | $351,512 | $419,086 |
9 | $171,094 | $212,532 | $262,662 | $323,039 | $395,452 | $481,949 |
10 | $175,372 | $223,159 | $282,361 | $355,343 | $444,883 | $554,241 |
11 | $179,756 | $234,316 | $303,538 | $390,877 | $500,493 | $637,378 |
12 | $184,250 | $246,032 | $326,304 | $429,965 | $563,055 | $732,984 |
13 | $188,856 | $258,334 | $350,777 | $472,961 | $633,437 | $842,932 |
14 | $193,577 | $271,251 | $377,085 | $520,257 | $712,617 | $969,372 |
15 | $198,417 | $284,813 | $405,366 | $572,283 | $801,694 | $1,114,777 |
16 | $203,377 | $299,054 | $435,769 | $629,511 | $901,905 | $1,281,994 |
17 | $208,462 | $314,007 | $468,451 | $692,462 | $1,014,643 | $1,474,293 |
18 | $213,673 | $329,707 | $503,585 | $761,709 | $1,141,474 | $1,695,437 |
19 | $219,015 | $346,192 | $541,354 | $837,880 | $1,284,158 | $1,949,753 |
20 | $224,490 | $363,502 | $581,956 | $921,667 | $1,444,678 | $2,242,216 |