Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,100 | $7,100 | $7,100 | $7,100 | $7,100 | $7,100 |
1 | $7,278 | $7,455 | $7,633 | $7,810 | $7,988 | $8,165 |
2 | $7,459 | $7,828 | $8,205 | $8,591 | $8,986 | $9,390 |
3 | $7,646 | $8,219 | $8,820 | $9,450 | $10,109 | $10,798 |
4 | $7,837 | $8,630 | $9,482 | $10,395 | $11,373 | $12,418 |
5 | $8,033 | $9,062 | $10,193 | $11,435 | $12,794 | $14,281 |
6 | $8,234 | $9,515 | $10,957 | $12,578 | $14,394 | $16,423 |
7 | $8,440 | $9,990 | $11,779 | $13,836 | $16,193 | $18,886 |
8 | $8,651 | $10,490 | $12,663 | $15,219 | $18,217 | $21,719 |
9 | $8,867 | $11,014 | $13,612 | $16,741 | $20,494 | $24,977 |
10 | $9,089 | $11,565 | $14,633 | $18,416 | $23,056 | $28,723 |
11 | $9,316 | $12,143 | $15,731 | $20,257 | $25,938 | $33,032 |
12 | $9,549 | $12,751 | $16,911 | $22,283 | $29,180 | $37,987 |
13 | $9,787 | $13,388 | $18,179 | $24,511 | $32,828 | $43,685 |
14 | $10,032 | $14,058 | $19,542 | $26,962 | $36,931 | $50,238 |
15 | $10,283 | $14,760 | $21,008 | $29,658 | $41,548 | $57,773 |
16 | $10,540 | $15,498 | $22,584 | $32,624 | $46,741 | $66,439 |
17 | $10,803 | $16,273 | $24,277 | $35,887 | $52,584 | $76,405 |
18 | $11,074 | $17,087 | $26,098 | $39,475 | $59,157 | $87,866 |
19 | $11,350 | $17,941 | $28,056 | $43,423 | $66,551 | $101,046 |
20 | $11,634 | $18,838 | $30,160 | $47,765 | $74,870 | $116,202 |