Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,300 | $8,300 | $8,300 | $8,300 | $8,300 | $8,300 |
1 | $8,508 | $8,715 | $8,923 | $9,130 | $9,338 | $9,545 |
2 | $8,720 | $9,151 | $9,592 | $10,043 | $10,505 | $10,977 |
3 | $8,938 | $9,608 | $10,311 | $11,047 | $11,818 | $12,623 |
4 | $9,162 | $10,089 | $11,084 | $12,152 | $13,295 | $14,517 |
5 | $9,391 | $10,593 | $11,916 | $13,367 | $14,957 | $16,694 |
6 | $9,625 | $11,123 | $12,809 | $14,704 | $16,826 | $19,198 |
7 | $9,866 | $11,679 | $13,770 | $16,174 | $18,930 | $22,078 |
8 | $10,113 | $12,263 | $14,803 | $17,792 | $21,296 | $25,390 |
9 | $10,366 | $12,876 | $15,913 | $19,571 | $23,958 | $29,198 |
10 | $10,625 | $13,520 | $17,107 | $21,528 | $26,953 | $33,578 |
11 | $10,890 | $14,196 | $18,390 | $23,681 | $30,322 | $38,615 |
12 | $11,163 | $14,906 | $19,769 | $26,049 | $34,112 | $44,407 |
13 | $11,442 | $15,651 | $21,251 | $28,654 | $38,376 | $51,068 |
14 | $11,728 | $16,433 | $22,845 | $31,519 | $43,173 | $58,728 |
15 | $12,021 | $17,255 | $24,559 | $34,671 | $48,570 | $67,538 |
16 | $12,321 | $18,118 | $26,401 | $38,138 | $54,641 | $77,668 |
17 | $12,629 | $19,024 | $28,381 | $41,952 | $61,471 | $89,318 |
18 | $12,945 | $19,975 | $30,509 | $46,147 | $69,155 | $102,716 |
19 | $13,269 | $20,974 | $32,797 | $50,762 | $77,799 | $118,124 |
20 | $13,601 | $22,022 | $35,257 | $55,838 | $87,524 | $135,842 |
21 | $13,941 | $23,123 | $37,901 | $61,422 | $98,465 | $156,219 |
22 | $14,289 | $24,280 | $40,744 | $67,564 | $110,773 | $179,651 |
23 | $14,646 | $25,494 | $43,800 | $74,321 | $124,620 | $206,599 |
24 | $15,012 | $26,768 | $47,085 | $81,753 | $140,197 | $237,589 |
25 | $15,388 | $28,107 | $50,616 | $89,928 | $157,722 | $273,227 |
26 | $15,772 | $29,512 | $54,412 | $98,921 | $177,437 | $314,211 |
27 | $16,167 | $30,988 | $58,493 | $108,813 | $199,616 | $361,343 |
28 | $16,571 | $32,537 | $62,880 | $119,694 | $224,568 | $415,545 |
29 | $16,985 | $34,164 | $67,596 | $131,664 | $252,639 | $477,876 |
30 | $17,410 | $35,872 | $72,666 | $144,830 | $284,219 | $549,558 |