Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,700 | $9,700 | $9,700 | $9,700 | $9,700 | $9,700 |
1 | $9,943 | $10,185 | $10,428 | $10,670 | $10,913 | $11,155 |
2 | $10,191 | $10,694 | $11,210 | $11,737 | $12,277 | $12,828 |
3 | $10,446 | $11,229 | $12,050 | $12,911 | $13,811 | $14,752 |
4 | $10,707 | $11,790 | $12,954 | $14,202 | $15,538 | $16,965 |
5 | $10,975 | $12,380 | $13,926 | $15,622 | $17,480 | $19,510 |
6 | $11,249 | $12,999 | $14,970 | $17,184 | $19,665 | $22,437 |
7 | $11,530 | $13,649 | $16,093 | $18,903 | $22,123 | $25,802 |
8 | $11,819 | $14,331 | $17,300 | $20,793 | $24,888 | $29,673 |
9 | $12,114 | $15,048 | $18,597 | $22,872 | $27,999 | $34,123 |
10 | $12,417 | $15,800 | $19,992 | $25,159 | $31,499 | $39,242 |
11 | $12,727 | $16,590 | $21,491 | $27,675 | $35,436 | $45,128 |
12 | $13,045 | $17,420 | $23,103 | $30,443 | $39,866 | $51,897 |
13 | $13,372 | $18,291 | $24,836 | $33,487 | $44,849 | $59,682 |
14 | $13,706 | $19,205 | $26,699 | $36,836 | $50,455 | $68,634 |
15 | $14,048 | $20,166 | $28,701 | $40,519 | $56,762 | $78,929 |
16 | $14,400 | $21,174 | $30,854 | $44,571 | $63,858 | $90,769 |
17 | $14,760 | $22,233 | $33,168 | $49,028 | $71,840 | $104,384 |
18 | $15,129 | $23,344 | $35,655 | $53,931 | $80,820 | $120,042 |
19 | $15,507 | $24,511 | $38,329 | $59,324 | $90,922 | $138,048 |
20 | $15,895 | $25,737 | $41,204 | $65,257 | $102,287 | $158,755 |
21 | $16,292 | $27,024 | $44,294 | $71,782 | $115,073 | $182,569 |
22 | $16,699 | $28,375 | $47,617 | $78,961 | $129,458 | $209,954 |
23 | $17,117 | $29,794 | $51,188 | $86,857 | $145,640 | $241,447 |
24 | $17,545 | $31,283 | $55,027 | $95,542 | $163,845 | $277,664 |
25 | $17,983 | $32,848 | $59,154 | $105,097 | $184,325 | $319,314 |
26 | $18,433 | $34,490 | $63,590 | $115,606 | $207,366 | $367,211 |
27 | $18,894 | $36,215 | $68,360 | $127,167 | $233,287 | $422,293 |
28 | $19,366 | $38,025 | $73,487 | $139,884 | $262,447 | $485,636 |
29 | $19,850 | $39,927 | $78,998 | $153,872 | $295,253 | $558,482 |
30 | $20,346 | $41,923 | $84,923 | $169,259 | $332,160 | $642,254 |