Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,100 | $9,100 | $9,100 | $9,100 | $9,100 | $9,100 |
1 | $9,328 | $9,555 | $9,783 | $10,010 | $10,238 | $10,465 |
2 | $9,561 | $10,033 | $10,516 | $11,011 | $11,517 | $12,035 |
3 | $9,800 | $10,534 | $11,305 | $12,112 | $12,957 | $13,840 |
4 | $10,045 | $11,061 | $12,153 | $13,323 | $14,576 | $15,916 |
5 | $10,296 | $11,614 | $13,064 | $14,656 | $16,398 | $18,303 |
6 | $10,553 | $12,195 | $14,044 | $16,121 | $18,448 | $21,049 |
7 | $10,817 | $12,805 | $15,097 | $17,733 | $20,754 | $24,206 |
8 | $11,087 | $13,445 | $16,230 | $19,507 | $23,349 | $27,837 |
9 | $11,365 | $14,117 | $17,447 | $21,457 | $26,267 | $32,013 |
10 | $11,649 | $14,823 | $18,755 | $23,603 | $29,551 | $36,815 |
11 | $11,940 | $15,564 | $20,162 | $25,963 | $33,244 | $42,337 |
12 | $12,238 | $16,342 | $21,674 | $28,560 | $37,400 | $48,687 |
13 | $12,544 | $17,159 | $23,300 | $31,416 | $42,075 | $55,990 |
14 | $12,858 | $18,017 | $25,047 | $34,557 | $47,334 | $64,389 |
15 | $13,180 | $18,918 | $26,926 | $38,013 | $53,251 | $74,047 |
16 | $13,509 | $19,864 | $28,945 | $41,814 | $59,908 | $85,154 |
17 | $13,847 | $20,857 | $31,116 | $45,996 | $67,396 | $97,928 |
18 | $14,193 | $21,900 | $33,450 | $50,595 | $75,821 | $112,617 |
19 | $14,548 | $22,995 | $35,959 | $55,655 | $85,298 | $129,509 |
20 | $14,911 | $24,145 | $38,655 | $61,220 | $95,960 | $148,935 |
21 | $15,284 | $25,352 | $41,555 | $67,342 | $107,955 | $171,276 |
22 | $15,666 | $26,620 | $44,671 | $74,077 | $121,450 | $196,967 |
23 | $16,058 | $27,951 | $48,022 | $81,484 | $136,631 | $226,512 |
24 | $16,459 | $29,348 | $51,623 | $89,633 | $153,710 | $260,489 |
25 | $16,871 | $30,816 | $55,495 | $98,596 | $172,924 | $299,562 |