Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,100 | $8,100 | $8,100 | $8,100 | $8,100 | $8,100 |
1 | $8,303 | $8,505 | $8,708 | $8,910 | $9,113 | $9,315 |
2 | $8,510 | $8,930 | $9,361 | $9,801 | $10,252 | $10,712 |
3 | $8,723 | $9,377 | $10,063 | $10,781 | $11,533 | $12,319 |
4 | $8,941 | $9,846 | $10,817 | $11,859 | $12,975 | $14,167 |
5 | $9,164 | $10,338 | $11,629 | $13,045 | $14,596 | $16,292 |
6 | $9,394 | $10,855 | $12,501 | $14,350 | $16,421 | $18,736 |
7 | $9,628 | $11,398 | $13,438 | $15,785 | $18,474 | $21,546 |
8 | $9,869 | $11,967 | $14,446 | $17,363 | $20,783 | $24,778 |
9 | $10,116 | $12,566 | $15,530 | $19,099 | $23,381 | $28,495 |
10 | $10,369 | $13,194 | $16,694 | $21,009 | $26,303 | $32,769 |
11 | $10,628 | $13,854 | $17,946 | $23,110 | $29,591 | $37,684 |
12 | $10,894 | $14,546 | $19,292 | $25,421 | $33,290 | $43,337 |
13 | $11,166 | $15,274 | $20,739 | $27,963 | $37,451 | $49,838 |
14 | $11,445 | $16,037 | $22,295 | $30,760 | $42,133 | $57,313 |
15 | $11,731 | $16,839 | $23,967 | $33,836 | $47,399 | $65,910 |
16 | $12,024 | $17,681 | $25,764 | $37,219 | $53,324 | $75,797 |
17 | $12,325 | $18,565 | $27,697 | $40,941 | $59,990 | $87,166 |
18 | $12,633 | $19,494 | $29,774 | $45,035 | $67,489 | $100,241 |
19 | $12,949 | $20,468 | $32,007 | $49,539 | $75,925 | $115,277 |
20 | $13,273 | $21,492 | $34,408 | $54,493 | $85,415 | $132,569 |
21 | $13,605 | $22,566 | $36,988 | $59,942 | $96,092 | $152,454 |
22 | $13,945 | $23,695 | $39,762 | $65,936 | $108,104 | $175,322 |
23 | $14,293 | $24,879 | $42,744 | $72,530 | $121,617 | $201,621 |
24 | $14,651 | $26,123 | $45,950 | $79,783 | $136,819 | $231,864 |
25 | $15,017 | $27,429 | $49,397 | $87,761 | $153,921 | $266,644 |
26 | $15,392 | $28,801 | $53,101 | $96,537 | $173,161 | $306,640 |
27 | $15,777 | $30,241 | $57,084 | $106,191 | $194,806 | $352,636 |
28 | $16,172 | $31,753 | $61,365 | $116,810 | $219,157 | $405,531 |
29 | $16,576 | $33,341 | $65,968 | $128,491 | $246,552 | $466,361 |
30 | $16,990 | $35,008 | $70,915 | $141,340 | $277,371 | $536,315 |