Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $100 | $100 | $100 | $100 | $100 | $100 |
1 | $103 | $105 | $108 | $110 | $113 | $115 |
2 | $105 | $110 | $116 | $121 | $127 | $132 |
3 | $108 | $116 | $124 | $133 | $142 | $152 |
4 | $110 | $122 | $134 | $146 | $160 | $175 |
5 | $113 | $128 | $144 | $161 | $180 | $201 |
6 | $116 | $134 | $154 | $177 | $203 | $231 |
7 | $119 | $141 | $166 | $195 | $228 | $266 |
8 | $122 | $148 | $178 | $214 | $257 | $306 |
9 | $125 | $155 | $192 | $236 | $289 | $352 |
10 | $128 | $163 | $206 | $259 | $325 | $405 |
11 | $131 | $171 | $222 | $285 | $365 | $465 |
12 | $134 | $180 | $238 | $314 | $411 | $535 |
13 | $138 | $189 | $256 | $345 | $462 | $615 |
14 | $141 | $198 | $275 | $380 | $520 | $708 |
15 | $145 | $208 | $296 | $418 | $585 | $814 |
16 | $148 | $218 | $318 | $459 | $658 | $936 |
17 | $152 | $229 | $342 | $505 | $741 | $1,076 |
18 | $156 | $241 | $368 | $556 | $833 | $1,238 |
19 | $160 | $253 | $395 | $612 | $937 | $1,423 |
20 | $164 | $265 | $425 | $673 | $1,055 | $1,637 |
21 | $168 | $279 | $457 | $740 | $1,186 | $1,882 |
22 | $172 | $293 | $491 | $814 | $1,335 | $2,164 |
23 | $176 | $307 | $528 | $895 | $1,501 | $2,489 |
24 | $181 | $323 | $567 | $985 | $1,689 | $2,863 |
25 | $185 | $339 | $610 | $1,083 | $1,900 | $3,292 |