Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 |
1 | $8,200 | $8,400 | $8,600 | $8,800 | $9,000 | $9,200 |
2 | $8,405 | $8,820 | $9,245 | $9,680 | $10,125 | $10,580 |
3 | $8,615 | $9,261 | $9,938 | $10,648 | $11,391 | $12,167 |
4 | $8,831 | $9,724 | $10,684 | $11,713 | $12,814 | $13,992 |
5 | $9,051 | $10,210 | $11,485 | $12,884 | $14,416 | $16,091 |
6 | $9,278 | $10,721 | $12,346 | $14,172 | $16,218 | $18,504 |
7 | $9,509 | $11,257 | $13,272 | $15,590 | $18,246 | $21,280 |
8 | $9,747 | $11,820 | $14,268 | $17,149 | $20,526 | $24,472 |
9 | $9,991 | $12,411 | $15,338 | $18,864 | $23,092 | $28,143 |
10 | $10,241 | $13,031 | $16,488 | $20,750 | $25,979 | $32,364 |
11 | $10,497 | $13,683 | $17,725 | $22,825 | $29,226 | $37,219 |
12 | $10,759 | $14,367 | $19,054 | $25,107 | $32,879 | $42,802 |
13 | $11,028 | $15,085 | $20,483 | $27,618 | $36,989 | $49,222 |
14 | $11,304 | $15,839 | $22,020 | $30,380 | $41,613 | $56,606 |
15 | $11,586 | $16,631 | $23,671 | $33,418 | $46,814 | $65,096 |
16 | $11,876 | $17,463 | $25,446 | $36,760 | $52,666 | $74,861 |
17 | $12,173 | $18,336 | $27,355 | $40,436 | $59,249 | $86,090 |
18 | $12,477 | $19,253 | $29,406 | $44,479 | $66,655 | $99,004 |
19 | $12,789 | $20,216 | $31,612 | $48,927 | $74,987 | $113,854 |
20 | $13,109 | $21,226 | $33,983 | $53,820 | $84,361 | $130,932 |
21 | $13,437 | $22,288 | $36,532 | $59,202 | $94,906 | $150,572 |
22 | $13,773 | $23,402 | $39,271 | $65,122 | $106,769 | $173,158 |
23 | $14,117 | $24,572 | $42,217 | $71,634 | $120,115 | $199,132 |
24 | $14,470 | $25,801 | $45,383 | $78,798 | $135,130 | $229,001 |
25 | $14,832 | $27,091 | $48,787 | $86,678 | $152,021 | $263,352 |
26 | $15,202 | $28,445 | $52,446 | $95,345 | $171,023 | $302,854 |
27 | $15,582 | $29,868 | $56,379 | $104,880 | $192,401 | $348,283 |
28 | $15,972 | $31,361 | $60,608 | $115,368 | $216,452 | $400,525 |
29 | $16,371 | $32,929 | $65,153 | $126,905 | $243,508 | $460,604 |
30 | $16,781 | $34,576 | $70,040 | $139,595 | $273,946 | $529,694 |