Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,100 | $6,100 | $6,100 | $6,100 | $6,100 | $6,100 |
1 | $6,253 | $6,405 | $6,558 | $6,710 | $6,863 | $7,015 |
2 | $6,409 | $6,725 | $7,049 | $7,381 | $7,720 | $8,067 |
3 | $6,569 | $7,062 | $7,578 | $8,119 | $8,685 | $9,277 |
4 | $6,733 | $7,415 | $8,146 | $8,931 | $9,771 | $10,669 |
5 | $6,902 | $7,785 | $8,757 | $9,824 | $10,992 | $12,269 |
6 | $7,074 | $8,175 | $9,414 | $10,807 | $12,366 | $14,110 |
7 | $7,251 | $8,583 | $10,120 | $11,887 | $13,912 | $16,226 |
8 | $7,432 | $9,012 | $10,879 | $13,076 | $15,651 | $18,660 |
9 | $7,618 | $9,463 | $11,695 | $14,383 | $17,608 | $21,459 |
10 | $7,809 | $9,936 | $12,572 | $15,822 | $19,809 | $24,678 |
11 | $8,004 | $10,433 | $13,515 | $17,404 | $22,285 | $28,380 |
12 | $8,204 | $10,955 | $14,529 | $19,144 | $25,070 | $32,637 |
13 | $8,409 | $11,502 | $15,619 | $21,059 | $28,204 | $37,532 |
14 | $8,619 | $12,078 | $16,790 | $23,165 | $31,730 | $43,162 |
15 | $8,835 | $12,681 | $18,049 | $25,481 | $35,696 | $49,636 |
16 | $9,055 | $13,316 | $19,403 | $28,029 | $40,158 | $57,081 |
17 | $9,282 | $13,981 | $20,858 | $30,832 | $45,178 | $65,644 |
18 | $9,514 | $14,680 | $22,422 | $33,915 | $50,825 | $75,490 |
19 | $9,752 | $15,414 | $24,104 | $37,307 | $57,178 | $86,814 |
20 | $9,996 | $16,185 | $25,912 | $41,038 | $64,325 | $99,836 |
21 | $10,245 | $16,994 | $27,855 | $45,142 | $72,366 | $114,811 |
22 | $10,502 | $17,844 | $29,944 | $49,656 | $81,411 | $132,033 |
23 | $10,764 | $18,736 | $32,190 | $54,621 | $91,588 | $151,838 |
24 | $11,033 | $19,673 | $34,605 | $60,083 | $103,036 | $174,614 |
25 | $11,309 | $20,657 | $37,200 | $66,092 | $115,916 | $200,806 |