Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,400 | $7,400 | $7,400 | $7,400 | $7,400 | $7,400 |
1 | $7,585 | $7,770 | $7,955 | $8,140 | $8,325 | $8,510 |
2 | $7,775 | $8,159 | $8,552 | $8,954 | $9,366 | $9,787 |
3 | $7,969 | $8,566 | $9,193 | $9,849 | $10,536 | $11,254 |
4 | $8,168 | $8,995 | $9,882 | $10,834 | $11,853 | $12,943 |
5 | $8,372 | $9,444 | $10,624 | $11,918 | $13,335 | $14,884 |
6 | $8,582 | $9,917 | $11,420 | $13,110 | $15,002 | $17,117 |
7 | $8,796 | $10,413 | $12,277 | $14,421 | $16,877 | $19,684 |
8 | $9,016 | $10,933 | $13,198 | $15,863 | $18,987 | $22,637 |
9 | $9,242 | $11,480 | $14,188 | $17,449 | $21,360 | $26,032 |
10 | $9,473 | $12,054 | $15,252 | $19,194 | $24,030 | $29,937 |
11 | $9,709 | $12,657 | $16,396 | $21,113 | $27,034 | $34,428 |
12 | $9,952 | $13,289 | $17,625 | $23,224 | $30,413 | $39,592 |
13 | $10,201 | $13,954 | $18,947 | $25,547 | $34,215 | $45,531 |
14 | $10,456 | $14,651 | $20,368 | $28,101 | $38,492 | $52,360 |
15 | $10,717 | $15,384 | $21,896 | $30,912 | $43,303 | $60,214 |
16 | $10,985 | $16,153 | $23,538 | $34,003 | $48,716 | $69,246 |
17 | $11,260 | $16,961 | $25,303 | $37,403 | $54,806 | $79,633 |
18 | $11,541 | $17,809 | $27,201 | $41,143 | $61,656 | $91,578 |
19 | $11,830 | $18,699 | $29,241 | $45,258 | $69,363 | $105,315 |
20 | $12,126 | $19,634 | $31,434 | $49,783 | $78,034 | $121,112 |
21 | $12,429 | $20,616 | $33,792 | $54,762 | $87,788 | $139,279 |
22 | $12,740 | $21,647 | $36,326 | $60,238 | $98,761 | $160,171 |
23 | $13,058 | $22,729 | $39,050 | $66,262 | $111,107 | $184,197 |
24 | $13,385 | $23,866 | $41,979 | $72,888 | $124,995 | $211,826 |
25 | $13,719 | $25,059 | $45,128 | $80,177 | $140,619 | $243,600 |
26 | $14,062 | $26,312 | $48,512 | $88,195 | $158,197 | $280,140 |
27 | $14,414 | $27,628 | $52,151 | $97,014 | $177,971 | $322,161 |
28 | $14,774 | $29,009 | $56,062 | $106,715 | $200,218 | $370,486 |
29 | $15,143 | $30,459 | $60,267 | $117,387 | $225,245 | $426,058 |
30 | $15,522 | $31,982 | $64,787 | $129,126 | $253,400 | $489,967 |