Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 |
1 | $12,300 | $12,600 | $12,900 | $13,200 | $13,500 | $13,800 |
2 | $12,608 | $13,230 | $13,868 | $14,520 | $15,188 | $15,870 |
3 | $12,923 | $13,892 | $14,908 | $15,972 | $17,086 | $18,251 |
4 | $13,246 | $14,586 | $16,026 | $17,569 | $19,222 | $20,988 |
5 | $13,577 | $15,315 | $17,228 | $19,326 | $21,624 | $24,136 |
6 | $13,916 | $16,081 | $18,520 | $21,259 | $24,327 | $27,757 |
7 | $14,264 | $16,885 | $19,909 | $23,385 | $27,368 | $31,920 |
8 | $14,621 | $17,729 | $21,402 | $25,723 | $30,789 | $36,708 |
9 | $14,986 | $18,616 | $23,007 | $28,295 | $34,638 | $42,215 |
10 | $15,361 | $19,547 | $24,732 | $31,125 | $38,968 | $48,547 |
11 | $15,745 | $20,524 | $26,587 | $34,237 | $43,839 | $55,829 |
12 | $16,139 | $21,550 | $28,581 | $37,661 | $49,319 | $64,203 |
13 | $16,542 | $22,628 | $30,725 | $41,427 | $55,484 | $73,833 |
14 | $16,956 | $23,759 | $33,029 | $45,570 | $62,419 | $84,908 |
15 | $17,380 | $24,947 | $35,507 | $50,127 | $70,221 | $97,645 |
16 | $17,814 | $26,194 | $38,170 | $55,140 | $78,999 | $112,291 |
17 | $18,259 | $27,504 | $41,032 | $60,654 | $88,874 | $129,135 |
18 | $18,716 | $28,879 | $44,110 | $66,719 | $99,983 | $148,505 |
19 | $19,184 | $30,323 | $47,418 | $73,391 | $112,481 | $170,781 |
20 | $19,663 | $31,840 | $50,974 | $80,730 | $126,541 | $196,398 |
21 | $20,155 | $33,432 | $54,797 | $88,803 | $142,359 | $225,858 |
22 | $20,659 | $35,103 | $58,907 | $97,683 | $160,154 | $259,737 |
23 | $21,175 | $36,858 | $63,325 | $107,452 | $180,173 | $298,697 |
24 | $21,705 | $38,701 | $68,074 | $118,197 | $202,694 | $343,502 |
25 | $22,247 | $40,636 | $73,180 | $130,016 | $228,031 | $395,027 |