Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $8,500 | $8,500 | $8,500 | $8,500 | $8,500 | $8,500 |
1 | $8,713 | $8,925 | $9,138 | $9,350 | $9,563 | $9,775 |
2 | $8,930 | $9,371 | $9,823 | $10,285 | $10,758 | $11,241 |
3 | $9,154 | $9,840 | $10,560 | $11,314 | $12,103 | $12,927 |
4 | $9,382 | $10,332 | $11,351 | $12,445 | $13,615 | $14,867 |
5 | $9,617 | $10,848 | $12,203 | $13,689 | $15,317 | $17,097 |
6 | $9,857 | $11,391 | $13,118 | $15,058 | $17,232 | $19,661 |
7 | $10,104 | $11,960 | $14,102 | $16,564 | $19,386 | $22,610 |
8 | $10,356 | $12,558 | $15,160 | $18,221 | $21,809 | $26,002 |
9 | $10,615 | $13,186 | $16,297 | $20,043 | $24,535 | $29,902 |
10 | $10,881 | $13,846 | $17,519 | $22,047 | $27,602 | $34,387 |
11 | $11,153 | $14,538 | $18,833 | $24,251 | $31,053 | $39,545 |
12 | $11,432 | $15,265 | $20,245 | $26,677 | $34,934 | $45,477 |
13 | $11,717 | $16,028 | $21,764 | $29,344 | $39,301 | $52,299 |
14 | $12,010 | $16,829 | $23,396 | $32,279 | $44,213 | $60,143 |
15 | $12,311 | $17,671 | $25,150 | $35,507 | $49,740 | $69,165 |
16 | $12,618 | $18,554 | $27,037 | $39,057 | $55,958 | $79,540 |
17 | $12,934 | $19,482 | $29,064 | $42,963 | $62,952 | $91,471 |
18 | $13,257 | $20,456 | $31,244 | $47,259 | $70,821 | $105,191 |
19 | $13,589 | $21,479 | $33,588 | $51,985 | $79,674 | $120,970 |
20 | $13,928 | $22,553 | $36,107 | $57,184 | $89,633 | $139,116 |
21 | $14,276 | $23,681 | $38,815 | $62,902 | $100,837 | $159,983 |
22 | $14,633 | $24,865 | $41,726 | $69,192 | $113,442 | $183,980 |
23 | $14,999 | $26,108 | $44,855 | $76,112 | $127,622 | $211,577 |
24 | $15,374 | $27,413 | $48,219 | $83,723 | $143,575 | $243,314 |
25 | $15,759 | $28,784 | $51,836 | $92,095 | $161,522 | $279,811 |
26 | $16,152 | $30,223 | $55,724 | $101,305 | $181,712 | $321,783 |
27 | $16,556 | $31,734 | $59,903 | $111,435 | $204,426 | $370,050 |
28 | $16,970 | $33,321 | $64,396 | $122,578 | $229,980 | $425,558 |
29 | $17,394 | $34,987 | $69,225 | $134,836 | $258,727 | $489,391 |
30 | $17,829 | $36,737 | $74,417 | $148,320 | $291,068 | $562,800 |