Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 | $12,500 |
1 | $12,813 | $13,125 | $13,438 | $13,750 | $14,063 | $14,375 |
2 | $13,133 | $13,781 | $14,445 | $15,125 | $15,820 | $16,531 |
3 | $13,461 | $14,470 | $15,529 | $16,638 | $17,798 | $19,011 |
4 | $13,798 | $15,194 | $16,693 | $18,301 | $20,023 | $21,863 |
5 | $14,143 | $15,954 | $17,945 | $20,131 | $22,525 | $25,142 |
6 | $14,496 | $16,751 | $19,291 | $22,145 | $25,341 | $28,913 |
7 | $14,859 | $17,589 | $20,738 | $24,359 | $28,509 | $33,250 |
8 | $15,230 | $18,468 | $22,293 | $26,795 | $32,072 | $38,238 |
9 | $15,611 | $19,392 | $23,965 | $29,474 | $36,081 | $43,973 |
10 | $16,001 | $20,361 | $25,763 | $32,422 | $40,592 | $50,569 |
11 | $16,401 | $21,379 | $27,695 | $35,664 | $45,665 | $58,155 |
12 | $16,811 | $22,448 | $29,772 | $39,230 | $51,374 | $66,878 |
13 | $17,231 | $23,571 | $32,005 | $43,153 | $57,795 | $76,910 |
14 | $17,662 | $24,749 | $34,406 | $47,469 | $65,020 | $88,446 |
15 | $18,104 | $25,987 | $36,986 | $52,216 | $73,147 | $101,713 |
16 | $18,556 | $27,286 | $39,760 | $57,437 | $82,291 | $116,970 |
17 | $19,020 | $28,650 | $42,742 | $63,181 | $92,577 | $134,516 |
18 | $19,496 | $30,083 | $45,948 | $69,499 | $104,149 | $154,693 |
19 | $19,983 | $31,587 | $49,394 | $76,449 | $117,168 | $177,897 |
20 | $20,483 | $33,166 | $53,098 | $84,094 | $131,814 | $204,582 |
21 | $20,995 | $34,825 | $57,080 | $92,503 | $148,290 | $235,269 |
22 | $21,520 | $36,566 | $61,362 | $101,753 | $166,827 | $270,559 |
23 | $22,058 | $38,394 | $65,964 | $111,929 | $187,680 | $311,143 |
24 | $22,609 | $40,314 | $70,911 | $123,122 | $211,140 | $357,815 |
25 | $23,174 | $42,329 | $76,229 | $135,434 | $237,533 | $411,487 |
26 | $23,754 | $44,446 | $81,946 | $148,977 | $267,224 | $473,210 |
27 | $24,348 | $46,668 | $88,092 | $163,875 | $300,627 | $544,191 |
28 | $24,956 | $49,002 | $94,699 | $180,262 | $338,205 | $625,820 |
29 | $25,580 | $51,452 | $101,802 | $198,289 | $380,481 | $719,693 |
30 | $26,220 | $54,024 | $109,437 | $218,118 | $428,041 | $827,647 |