Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,100 | $5,100 | $5,100 | $5,100 | $5,100 | $5,100 |
1 | $5,228 | $5,355 | $5,483 | $5,610 | $5,738 | $5,865 |
2 | $5,358 | $5,623 | $5,894 | $6,171 | $6,455 | $6,745 |
3 | $5,492 | $5,904 | $6,336 | $6,788 | $7,262 | $7,756 |
4 | $5,629 | $6,199 | $6,811 | $7,467 | $8,169 | $8,920 |
5 | $5,770 | $6,509 | $7,322 | $8,214 | $9,190 | $10,258 |
6 | $5,914 | $6,834 | $7,871 | $9,035 | $10,339 | $11,797 |
7 | $6,062 | $7,176 | $8,461 | $9,938 | $11,632 | $13,566 |
8 | $6,214 | $7,535 | $9,096 | $10,932 | $13,086 | $15,601 |
9 | $6,369 | $7,912 | $9,778 | $12,026 | $14,721 | $17,941 |
10 | $6,528 | $8,307 | $10,511 | $13,228 | $16,561 | $20,632 |
11 | $6,692 | $8,723 | $11,300 | $14,551 | $18,632 | $23,727 |
12 | $6,859 | $9,159 | $12,147 | $16,006 | $20,960 | $27,286 |
13 | $7,030 | $9,617 | $13,058 | $17,607 | $23,580 | $31,379 |
14 | $7,206 | $10,098 | $14,037 | $19,367 | $26,528 | $36,086 |
15 | $7,386 | $10,603 | $15,090 | $21,304 | $29,844 | $41,499 |
16 | $7,571 | $11,133 | $16,222 | $23,434 | $33,575 | $47,724 |
17 | $7,760 | $11,689 | $17,439 | $25,778 | $37,771 | $54,882 |
18 | $7,954 | $12,274 | $18,747 | $28,356 | $42,493 | $63,115 |
19 | $8,153 | $12,887 | $20,153 | $31,191 | $47,804 | $72,582 |
20 | $8,357 | $13,532 | $21,664 | $34,310 | $53,780 | $83,469 |