Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 |
1 | $9,840 | $10,080 | $10,320 | $10,560 | $10,800 | $11,040 |
2 | $10,086 | $10,584 | $11,094 | $11,616 | $12,150 | $12,696 |
3 | $10,338 | $11,113 | $11,926 | $12,778 | $13,669 | $14,600 |
4 | $10,597 | $11,669 | $12,821 | $14,055 | $15,377 | $16,790 |
5 | $10,862 | $12,252 | $13,782 | $15,461 | $17,300 | $19,309 |
6 | $11,133 | $12,865 | $14,816 | $17,007 | $19,462 | $22,205 |
7 | $11,411 | $13,508 | $15,927 | $18,708 | $21,895 | $25,536 |
8 | $11,697 | $14,184 | $17,121 | $20,578 | $24,632 | $29,367 |
9 | $11,989 | $14,893 | $18,405 | $22,636 | $27,710 | $33,772 |
10 | $12,289 | $15,637 | $19,786 | $24,900 | $31,174 | $38,837 |
11 | $12,596 | $16,419 | $21,270 | $27,390 | $35,071 | $44,663 |
12 | $12,911 | $17,240 | $22,865 | $30,129 | $39,455 | $51,362 |
13 | $13,234 | $18,102 | $24,580 | $33,142 | $44,387 | $59,067 |
14 | $13,565 | $19,007 | $26,423 | $36,456 | $49,935 | $67,927 |
15 | $13,904 | $19,958 | $28,405 | $40,102 | $56,177 | $78,116 |
16 | $14,251 | $20,956 | $30,536 | $44,112 | $63,199 | $89,833 |
17 | $14,608 | $22,003 | $32,826 | $48,523 | $71,099 | $103,308 |
18 | $14,973 | $23,104 | $35,288 | $53,375 | $79,986 | $118,804 |
19 | $15,347 | $24,259 | $37,934 | $58,713 | $89,985 | $136,625 |
20 | $15,731 | $25,472 | $40,779 | $64,584 | $101,233 | $157,119 |
21 | $16,124 | $26,745 | $43,838 | $71,042 | $113,887 | $180,687 |
22 | $16,527 | $28,083 | $47,126 | $78,147 | $128,123 | $207,790 |
23 | $16,940 | $29,487 | $50,660 | $85,961 | $144,138 | $238,958 |
24 | $17,364 | $30,961 | $54,460 | $94,557 | $162,156 | $274,802 |
25 | $17,798 | $32,509 | $58,544 | $104,013 | $182,425 | $316,022 |
26 | $18,243 | $34,134 | $62,935 | $114,414 | $205,228 | $363,425 |
27 | $18,699 | $35,841 | $67,655 | $125,856 | $230,882 | $417,939 |
28 | $19,166 | $37,633 | $72,729 | $138,442 | $259,742 | $480,630 |
29 | $19,646 | $39,515 | $78,184 | $152,286 | $292,210 | $552,724 |
30 | $20,137 | $41,491 | $84,048 | $167,514 | $328,736 | $635,633 |