Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 |
1 | $9,225 | $9,450 | $9,675 | $9,900 | $10,125 | $10,350 |
2 | $9,456 | $9,923 | $10,401 | $10,890 | $11,391 | $11,903 |
3 | $9,692 | $10,419 | $11,181 | $11,979 | $12,814 | $13,688 |
4 | $9,934 | $10,940 | $12,019 | $13,177 | $14,416 | $15,741 |
5 | $10,183 | $11,487 | $12,921 | $14,495 | $16,218 | $18,102 |
6 | $10,437 | $12,061 | $13,890 | $15,944 | $18,246 | $20,818 |
7 | $10,698 | $12,664 | $14,931 | $17,538 | $20,526 | $23,940 |
8 | $10,966 | $13,297 | $16,051 | $19,292 | $23,092 | $27,531 |
9 | $11,240 | $13,962 | $17,255 | $21,222 | $25,979 | $31,661 |
10 | $11,521 | $14,660 | $18,549 | $23,344 | $29,226 | $36,410 |
11 | $11,809 | $15,393 | $19,940 | $25,678 | $32,879 | $41,872 |
12 | $12,104 | $16,163 | $21,436 | $28,246 | $36,989 | $48,152 |
13 | $12,407 | $16,971 | $23,044 | $31,070 | $41,613 | $55,375 |
14 | $12,717 | $17,819 | $24,772 | $34,177 | $46,814 | $63,681 |
15 | $13,035 | $18,710 | $26,630 | $37,595 | $52,666 | $73,234 |
16 | $13,361 | $19,646 | $28,627 | $41,355 | $59,249 | $84,219 |
17 | $13,695 | $20,628 | $30,774 | $45,490 | $66,655 | $96,851 |
18 | $14,037 | $21,660 | $33,082 | $50,039 | $74,987 | $111,379 |
19 | $14,388 | $22,743 | $35,563 | $55,043 | $84,361 | $128,086 |
20 | $14,748 | $23,880 | $38,231 | $60,547 | $94,906 | $147,299 |
21 | $15,116 | $25,074 | $41,098 | $66,602 | $106,769 | $169,394 |
22 | $15,494 | $26,327 | $44,180 | $73,262 | $120,115 | $194,803 |
23 | $15,881 | $27,644 | $47,494 | $80,589 | $135,130 | $224,023 |
24 | $16,279 | $29,026 | $51,056 | $88,648 | $152,021 | $257,627 |
25 | $16,685 | $30,477 | $54,885 | $97,512 | $171,023 | $296,271 |
26 | $17,103 | $32,001 | $59,001 | $107,264 | $192,401 | $340,711 |
27 | $17,530 | $33,601 | $63,427 | $117,990 | $216,452 | $391,818 |
28 | $17,968 | $35,281 | $68,184 | $129,789 | $243,508 | $450,591 |
29 | $18,418 | $37,045 | $73,297 | $142,768 | $273,946 | $518,179 |
30 | $18,878 | $38,897 | $78,795 | $157,045 | $308,190 | $595,906 |