Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,500 | $9,500 | $9,500 | $9,500 | $9,500 | $9,500 |
1 | $9,738 | $9,975 | $10,213 | $10,450 | $10,688 | $10,925 |
2 | $9,981 | $10,474 | $10,978 | $11,495 | $12,023 | $12,564 |
3 | $10,230 | $10,997 | $11,802 | $12,645 | $13,526 | $14,448 |
4 | $10,486 | $11,547 | $12,687 | $13,909 | $15,217 | $16,616 |
5 | $10,748 | $12,125 | $13,638 | $15,300 | $17,119 | $19,108 |
6 | $11,017 | $12,731 | $14,661 | $16,830 | $19,259 | $21,974 |
7 | $11,293 | $13,367 | $15,761 | $18,513 | $21,667 | $25,270 |
8 | $11,575 | $14,036 | $16,943 | $20,364 | $24,375 | $29,061 |
9 | $11,864 | $14,738 | $18,214 | $22,401 | $27,422 | $33,420 |
10 | $12,161 | $15,474 | $19,580 | $24,641 | $30,850 | $38,433 |
11 | $12,465 | $16,248 | $21,048 | $27,105 | $34,706 | $44,198 |
12 | $12,776 | $17,061 | $22,627 | $29,815 | $39,044 | $50,827 |
13 | $13,096 | $17,914 | $24,324 | $32,797 | $43,924 | $58,451 |
14 | $13,423 | $18,809 | $26,148 | $36,076 | $49,415 | $67,219 |
15 | $13,759 | $19,750 | $28,109 | $39,684 | $55,592 | $77,302 |
16 | $14,103 | $20,737 | $30,218 | $43,652 | $62,541 | $88,897 |
17 | $14,455 | $21,774 | $32,484 | $48,017 | $70,358 | $102,232 |
18 | $14,817 | $22,863 | $34,920 | $52,819 | $79,153 | $117,567 |
19 | $15,187 | $24,006 | $37,539 | $58,101 | $89,047 | $135,202 |
20 | $15,567 | $25,206 | $40,355 | $63,911 | $100,178 | $155,482 |
21 | $15,956 | $26,467 | $43,381 | $70,302 | $112,701 | $178,804 |
22 | $16,355 | $27,790 | $46,635 | $77,333 | $126,788 | $205,625 |
23 | $16,764 | $29,179 | $50,132 | $85,066 | $142,637 | $236,469 |
24 | $17,183 | $30,638 | $53,892 | $93,572 | $160,466 | $271,939 |
25 | $17,612 | $32,170 | $57,934 | $102,930 | $180,525 | $312,730 |
26 | $18,053 | $33,779 | $62,279 | $113,223 | $203,090 | $359,640 |
27 | $18,504 | $35,468 | $66,950 | $124,545 | $228,477 | $413,585 |
28 | $18,967 | $37,241 | $71,972 | $136,999 | $257,036 | $475,623 |
29 | $19,441 | $39,103 | $77,369 | $150,699 | $289,166 | $546,967 |
30 | $19,927 | $41,058 | $83,172 | $165,769 | $325,311 | $629,012 |