Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,200 | $9,200 | $9,200 | $9,200 | $9,200 | $9,200 |
1 | $9,430 | $9,660 | $9,890 | $10,120 | $10,350 | $10,580 |
2 | $9,666 | $10,143 | $10,632 | $11,132 | $11,644 | $12,167 |
3 | $9,907 | $10,650 | $11,429 | $12,245 | $13,099 | $13,992 |
4 | $10,155 | $11,183 | $12,286 | $13,470 | $14,737 | $16,091 |
5 | $10,409 | $11,742 | $13,208 | $14,817 | $16,579 | $18,504 |
6 | $10,669 | $12,329 | $14,198 | $16,298 | $18,651 | $21,280 |
7 | $10,936 | $12,945 | $15,263 | $17,928 | $20,982 | $24,472 |
8 | $11,209 | $13,593 | $16,408 | $19,721 | $23,605 | $28,143 |
9 | $11,490 | $14,272 | $17,639 | $21,693 | $26,556 | $32,364 |
10 | $11,777 | $14,986 | $18,961 | $23,862 | $29,875 | $37,219 |
11 | $12,071 | $15,735 | $20,384 | $26,249 | $33,610 | $42,802 |
12 | $12,373 | $16,522 | $21,912 | $28,874 | $37,811 | $49,222 |
13 | $12,682 | $17,348 | $23,556 | $31,761 | $42,537 | $56,606 |
14 | $12,999 | $18,215 | $25,322 | $34,937 | $47,855 | $65,096 |
15 | $13,324 | $19,126 | $27,222 | $38,431 | $53,836 | $74,861 |
16 | $13,657 | $20,082 | $29,263 | $42,274 | $60,566 | $86,090 |
17 | $13,999 | $21,087 | $31,458 | $46,501 | $68,137 | $99,004 |
18 | $14,349 | $22,141 | $33,817 | $51,151 | $76,654 | $113,854 |
19 | $14,708 | $23,248 | $36,354 | $56,266 | $86,235 | $130,932 |
20 | $15,075 | $24,410 | $39,080 | $61,893 | $97,015 | $150,572 |
21 | $15,452 | $25,631 | $42,011 | $68,082 | $109,142 | $173,158 |
22 | $15,838 | $26,912 | $45,162 | $74,891 | $122,784 | $199,132 |
23 | $16,234 | $28,258 | $48,549 | $82,380 | $138,132 | $229,001 |
24 | $16,640 | $29,671 | $52,190 | $90,618 | $155,399 | $263,352 |
25 | $17,056 | $31,154 | $56,105 | $99,679 | $174,824 | $302,854 |