Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 |
1 | $1,128 | $1,155 | $1,183 | $1,210 | $1,238 | $1,265 |
2 | $1,156 | $1,213 | $1,271 | $1,331 | $1,392 | $1,455 |
3 | $1,185 | $1,273 | $1,367 | $1,464 | $1,566 | $1,673 |
4 | $1,214 | $1,337 | $1,469 | $1,611 | $1,762 | $1,924 |
5 | $1,245 | $1,404 | $1,579 | $1,772 | $1,982 | $2,212 |
6 | $1,276 | $1,474 | $1,698 | $1,949 | $2,230 | $2,544 |
7 | $1,308 | $1,548 | $1,825 | $2,144 | $2,509 | $2,926 |
8 | $1,340 | $1,625 | $1,962 | $2,358 | $2,822 | $3,365 |
9 | $1,374 | $1,706 | $2,109 | $2,594 | $3,175 | $3,870 |
10 | $1,408 | $1,792 | $2,267 | $2,853 | $3,572 | $4,450 |
11 | $1,443 | $1,881 | $2,437 | $3,138 | $4,019 | $5,118 |
12 | $1,479 | $1,975 | $2,620 | $3,452 | $4,521 | $5,885 |
13 | $1,516 | $2,074 | $2,816 | $3,797 | $5,086 | $6,768 |
14 | $1,554 | $2,178 | $3,028 | $4,177 | $5,722 | $7,783 |
15 | $1,593 | $2,287 | $3,255 | $4,595 | $6,437 | $8,951 |
16 | $1,633 | $2,401 | $3,499 | $5,054 | $7,242 | $10,293 |
17 | $1,674 | $2,521 | $3,761 | $5,560 | $8,147 | $11,837 |
18 | $1,716 | $2,647 | $4,043 | $6,116 | $9,165 | $13,613 |
19 | $1,759 | $2,780 | $4,347 | $6,727 | $10,311 | $15,655 |
20 | $1,802 | $2,919 | $4,673 | $7,400 | $11,600 | $18,003 |