Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $11,500 | $11,500 | $11,500 | $11,500 | $11,500 | $11,500 |
1 | $11,788 | $12,075 | $12,363 | $12,650 | $12,938 | $13,225 |
2 | $12,082 | $12,679 | $13,290 | $13,915 | $14,555 | $15,209 |
3 | $12,384 | $13,313 | $14,286 | $15,307 | $16,374 | $17,490 |
4 | $12,694 | $13,978 | $15,358 | $16,837 | $18,421 | $20,114 |
5 | $13,011 | $14,677 | $16,510 | $18,521 | $20,723 | $23,131 |
6 | $13,336 | $15,411 | $17,748 | $20,373 | $23,314 | $26,600 |
7 | $13,670 | $16,182 | $19,079 | $22,410 | $26,228 | $30,590 |
8 | $14,012 | $16,991 | $20,510 | $24,651 | $29,507 | $35,179 |
9 | $14,362 | $17,840 | $22,048 | $27,116 | $33,195 | $40,456 |
10 | $14,721 | $18,732 | $23,702 | $29,828 | $37,344 | $46,524 |
11 | $15,089 | $19,669 | $25,480 | $32,811 | $42,012 | $53,503 |
12 | $15,466 | $20,652 | $27,390 | $36,092 | $47,264 | $61,528 |
13 | $15,853 | $21,685 | $29,445 | $39,701 | $53,172 | $70,757 |
14 | $16,249 | $22,769 | $31,653 | $43,671 | $59,818 | $81,371 |
15 | $16,655 | $23,908 | $34,027 | $48,038 | $67,295 | $93,576 |
16 | $17,072 | $25,103 | $36,579 | $52,842 | $75,707 | $107,613 |
17 | $17,499 | $26,358 | $39,323 | $58,126 | $85,171 | $123,755 |
18 | $17,936 | $27,676 | $42,272 | $63,939 | $95,817 | $142,318 |
19 | $18,384 | $29,060 | $45,442 | $70,333 | $107,794 | $163,665 |
20 | $18,844 | $30,513 | $48,850 | $77,366 | $121,269 | $188,215 |
21 | $19,315 | $32,039 | $52,514 | $85,103 | $136,427 | $216,447 |
22 | $19,798 | $33,640 | $56,453 | $93,613 | $153,481 | $248,915 |
23 | $20,293 | $35,323 | $60,687 | $102,974 | $172,666 | $286,252 |
24 | $20,800 | $37,089 | $65,238 | $113,272 | $194,249 | $329,190 |
25 | $21,320 | $38,943 | $70,131 | $124,599 | $218,530 | $378,568 |