Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,700 | $7,700 | $7,700 | $7,700 | $7,700 | $7,700 |
1 | $7,893 | $8,085 | $8,278 | $8,470 | $8,663 | $8,855 |
2 | $8,090 | $8,489 | $8,898 | $9,317 | $9,745 | $10,183 |
3 | $8,292 | $8,914 | $9,566 | $10,249 | $10,963 | $11,711 |
4 | $8,499 | $9,359 | $10,283 | $11,274 | $12,334 | $13,467 |
5 | $8,712 | $9,827 | $11,054 | $12,401 | $13,876 | $15,487 |
6 | $8,930 | $10,319 | $11,883 | $13,641 | $15,610 | $17,811 |
7 | $9,153 | $10,835 | $12,775 | $15,005 | $17,561 | $20,482 |
8 | $9,382 | $11,376 | $13,733 | $16,506 | $19,757 | $23,554 |
9 | $9,616 | $11,945 | $14,763 | $18,156 | $22,226 | $27,088 |
10 | $9,857 | $12,542 | $15,870 | $19,972 | $25,004 | $31,151 |
11 | $10,103 | $13,170 | $17,060 | $21,969 | $28,130 | $35,823 |
12 | $10,356 | $13,828 | $18,340 | $24,166 | $31,646 | $41,197 |
13 | $10,615 | $14,519 | $19,715 | $26,582 | $35,602 | $47,376 |
14 | $10,880 | $15,245 | $21,194 | $29,241 | $40,052 | $54,483 |
15 | $11,152 | $16,008 | $22,783 | $32,165 | $45,059 | $62,655 |
16 | $11,431 | $16,808 | $24,492 | $35,381 | $50,691 | $72,054 |
17 | $11,716 | $17,649 | $26,329 | $38,919 | $57,027 | $82,862 |
18 | $12,009 | $18,531 | $28,304 | $42,811 | $64,156 | $95,291 |
19 | $12,310 | $19,458 | $30,426 | $47,092 | $72,175 | $109,585 |
20 | $12,617 | $20,430 | $32,708 | $51,802 | $81,197 | $126,022 |
21 | $12,933 | $21,452 | $35,162 | $56,982 | $91,347 | $144,926 |
22 | $13,256 | $22,525 | $37,799 | $62,680 | $102,765 | $166,665 |
23 | $13,588 | $23,651 | $40,634 | $68,948 | $115,611 | $191,664 |
24 | $13,927 | $24,833 | $43,681 | $75,843 | $130,062 | $220,414 |
25 | $14,275 | $26,075 | $46,957 | $83,427 | $146,320 | $253,476 |