Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 | $11,000 |
1 | $11,275 | $11,550 | $11,825 | $12,100 | $12,375 | $12,650 |
2 | $11,557 | $12,128 | $12,712 | $13,310 | $13,922 | $14,548 |
3 | $11,846 | $12,734 | $13,665 | $14,641 | $15,662 | $16,730 |
4 | $12,142 | $13,371 | $14,690 | $16,105 | $17,620 | $19,239 |
5 | $12,445 | $14,039 | $15,792 | $17,716 | $19,822 | $22,125 |
6 | $12,757 | $14,741 | $16,976 | $19,487 | $22,300 | $25,444 |
7 | $13,076 | $15,478 | $18,250 | $21,436 | $25,088 | $29,260 |
8 | $13,402 | $16,252 | $19,618 | $23,579 | $28,224 | $33,649 |
9 | $13,737 | $17,065 | $21,090 | $25,937 | $31,752 | $38,697 |
10 | $14,081 | $17,918 | $22,671 | $28,531 | $35,721 | $44,501 |
11 | $14,433 | $18,814 | $24,372 | $31,384 | $40,186 | $51,176 |
12 | $14,794 | $19,754 | $26,200 | $34,523 | $45,209 | $58,853 |
13 | $15,164 | $20,742 | $28,165 | $37,975 | $50,860 | $67,681 |
14 | $15,543 | $21,779 | $30,277 | $41,772 | $57,217 | $77,833 |
15 | $15,931 | $22,868 | $32,548 | $45,950 | $64,370 | $89,508 |
16 | $16,330 | $24,012 | $34,989 | $50,545 | $72,416 | $102,934 |
17 | $16,738 | $25,212 | $37,613 | $55,599 | $81,468 | $118,374 |
18 | $17,156 | $26,473 | $40,434 | $61,159 | $91,651 | $136,130 |
19 | $17,585 | $27,796 | $43,466 | $67,275 | $103,108 | $156,549 |
20 | $18,025 | $29,186 | $46,726 | $74,002 | $115,996 | $180,032 |
21 | $18,475 | $30,646 | $50,231 | $81,403 | $130,496 | $207,037 |
22 | $18,937 | $32,178 | $53,998 | $89,543 | $146,807 | $238,092 |
23 | $19,411 | $33,787 | $58,048 | $98,497 | $165,158 | $273,806 |
24 | $19,896 | $35,476 | $62,402 | $108,347 | $185,803 | $314,877 |
25 | $20,393 | $37,250 | $67,082 | $119,182 | $209,029 | $362,108 |
26 | $20,903 | $39,112 | $72,113 | $131,100 | $235,157 | $416,425 |
27 | $21,426 | $41,068 | $77,521 | $144,210 | $264,552 | $478,888 |
28 | $21,961 | $43,121 | $83,335 | $158,631 | $297,621 | $550,722 |
29 | $22,510 | $45,277 | $89,586 | $174,494 | $334,823 | $633,330 |
30 | $23,073 | $47,541 | $96,305 | $191,943 | $376,676 | $728,329 |