Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,300 | $9,300 | $9,300 | $9,300 | $9,300 | $9,300 |
1 | $9,533 | $9,765 | $9,998 | $10,230 | $10,463 | $10,695 |
2 | $9,771 | $10,253 | $10,747 | $11,253 | $11,770 | $12,299 |
3 | $10,015 | $10,766 | $11,553 | $12,378 | $13,242 | $14,144 |
4 | $10,265 | $11,304 | $12,420 | $13,616 | $14,897 | $16,266 |
5 | $10,522 | $11,869 | $13,351 | $14,978 | $16,759 | $18,706 |
6 | $10,785 | $12,463 | $14,353 | $16,476 | $18,854 | $21,511 |
7 | $11,055 | $13,086 | $15,429 | $18,123 | $21,210 | $24,738 |
8 | $11,331 | $13,740 | $16,586 | $19,935 | $23,862 | $28,449 |
9 | $11,614 | $14,427 | $17,830 | $21,929 | $26,845 | $32,716 |
10 | $11,905 | $15,149 | $19,168 | $24,122 | $30,200 | $37,624 |
11 | $12,202 | $15,906 | $20,605 | $26,534 | $33,975 | $43,267 |
12 | $12,507 | $16,701 | $22,151 | $29,187 | $38,222 | $49,757 |
13 | $12,820 | $17,537 | $23,812 | $32,106 | $43,000 | $57,221 |
14 | $13,141 | $18,413 | $25,598 | $35,317 | $48,375 | $65,804 |
15 | $13,469 | $19,334 | $27,518 | $38,848 | $54,422 | $75,675 |
16 | $13,806 | $20,301 | $29,581 | $42,733 | $61,224 | $87,026 |
17 | $14,151 | $21,316 | $31,800 | $47,007 | $68,877 | $100,080 |
18 | $14,505 | $22,382 | $34,185 | $51,707 | $77,487 | $115,092 |
19 | $14,867 | $23,501 | $36,749 | $56,878 | $87,173 | $132,355 |
20 | $15,239 | $24,676 | $39,505 | $62,566 | $98,069 | $152,209 |
21 | $15,620 | $25,909 | $42,468 | $68,822 | $110,328 | $175,040 |
22 | $16,011 | $27,205 | $45,653 | $75,705 | $124,119 | $201,296 |
23 | $16,411 | $28,565 | $49,077 | $83,275 | $139,634 | $231,491 |
24 | $16,821 | $29,993 | $52,758 | $91,603 | $157,088 | $266,214 |
25 | $17,242 | $31,493 | $56,715 | $100,763 | $176,724 | $306,146 |
26 | $17,673 | $33,068 | $60,968 | $110,839 | $198,815 | $352,068 |
27 | $18,115 | $34,721 | $65,541 | $121,923 | $223,667 | $404,878 |
28 | $18,567 | $36,457 | $70,456 | $134,115 | $251,625 | $465,610 |
29 | $19,032 | $38,280 | $75,741 | $147,527 | $283,078 | $535,452 |
30 | $19,507 | $40,194 | $81,421 | $162,279 | $318,463 | $615,769 |