Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,900 | $8,900 | $8,900 | $8,900 | $8,900 | $8,900 |
1 | $9,123 | $9,345 | $9,568 | $9,790 | $10,013 | $10,235 |
2 | $9,351 | $9,812 | $10,285 | $10,769 | $11,264 | $11,770 |
3 | $9,584 | $10,303 | $11,056 | $11,846 | $12,672 | $13,536 |
4 | $9,824 | $10,818 | $11,886 | $13,030 | $14,256 | $15,566 |
5 | $10,070 | $11,359 | $12,777 | $14,334 | $16,038 | $17,901 |
6 | $10,321 | $11,927 | $13,735 | $15,767 | $18,043 | $20,586 |
7 | $10,579 | $12,523 | $14,766 | $17,344 | $20,298 | $23,674 |
8 | $10,844 | $13,149 | $15,873 | $19,078 | $22,835 | $27,225 |
9 | $11,115 | $13,807 | $17,063 | $20,986 | $25,690 | $31,309 |
10 | $11,393 | $14,497 | $18,343 | $23,084 | $28,901 | $36,005 |
11 | $11,678 | $15,222 | $19,719 | $25,393 | $32,514 | $41,406 |
12 | $11,970 | $15,983 | $21,198 | $27,932 | $36,578 | $47,617 |
13 | $12,269 | $16,782 | $22,788 | $30,725 | $41,150 | $54,760 |
14 | $12,575 | $17,621 | $24,497 | $33,798 | $46,294 | $62,974 |
15 | $12,890 | $18,502 | $26,334 | $37,178 | $52,081 | $72,420 |
16 | $13,212 | $19,428 | $28,309 | $40,895 | $58,591 | $83,283 |
17 | $13,542 | $20,399 | $30,432 | $44,985 | $65,915 | $95,775 |
18 | $13,881 | $21,419 | $32,715 | $49,483 | $74,154 | $110,142 |
19 | $14,228 | $22,490 | $35,168 | $54,432 | $83,423 | $126,663 |
20 | $14,584 | $23,614 | $37,806 | $59,875 | $93,851 | $145,662 |
21 | $14,948 | $24,795 | $40,641 | $65,862 | $105,583 | $167,512 |
22 | $15,322 | $26,035 | $43,689 | $72,448 | $118,781 | $192,638 |
23 | $15,705 | $27,337 | $46,966 | $79,693 | $133,628 | $221,534 |
24 | $16,098 | $28,703 | $50,489 | $87,663 | $150,332 | $254,764 |
25 | $16,500 | $30,139 | $54,275 | $96,429 | $169,123 | $292,979 |
26 | $16,913 | $31,645 | $58,346 | $106,072 | $190,264 | $336,925 |
27 | $17,335 | $33,228 | $62,722 | $116,679 | $214,046 | $387,464 |
28 | $17,769 | $34,889 | $67,426 | $128,347 | $240,802 | $445,584 |
29 | $18,213 | $36,634 | $72,483 | $141,182 | $270,903 | $512,422 |
30 | $18,668 | $38,465 | $77,919 | $155,300 | $304,765 | $589,285 |