Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 |
1 | $10,045 | $10,290 | $10,535 | $10,780 | $11,025 | $11,270 |
2 | $10,296 | $10,805 | $11,325 | $11,858 | $12,403 | $12,961 |
3 | $10,554 | $11,345 | $12,175 | $13,044 | $13,954 | $14,905 |
4 | $10,817 | $11,912 | $13,088 | $14,348 | $15,698 | $17,140 |
5 | $11,088 | $12,508 | $14,069 | $15,783 | $17,660 | $19,711 |
6 | $11,365 | $13,133 | $15,124 | $17,361 | $19,867 | $22,668 |
7 | $11,649 | $13,790 | $16,259 | $19,097 | $22,351 | $26,068 |
8 | $11,940 | $14,479 | $17,478 | $21,007 | $25,145 | $29,978 |
9 | $12,239 | $15,203 | $18,789 | $23,108 | $28,288 | $34,475 |
10 | $12,545 | $15,963 | $20,198 | $25,419 | $31,824 | $39,646 |
11 | $12,858 | $16,761 | $21,713 | $27,961 | $35,802 | $45,593 |
12 | $13,180 | $17,599 | $23,341 | $30,757 | $40,277 | $52,432 |
13 | $13,509 | $18,479 | $25,092 | $33,832 | $45,312 | $60,297 |
14 | $13,847 | $19,403 | $26,974 | $37,215 | $50,975 | $69,342 |
15 | $14,193 | $20,373 | $28,997 | $40,937 | $57,347 | $79,743 |
16 | $14,548 | $21,392 | $31,172 | $45,031 | $64,516 | $91,705 |
17 | $14,912 | $22,462 | $33,510 | $49,534 | $72,580 | $105,460 |
18 | $15,285 | $23,585 | $36,023 | $54,487 | $81,653 | $121,279 |
19 | $15,667 | $24,764 | $38,725 | $59,936 | $91,859 | $139,471 |
20 | $16,058 | $26,002 | $41,629 | $65,929 | $103,342 | $160,392 |
21 | $16,460 | $27,302 | $44,751 | $72,522 | $116,260 | $184,451 |
22 | $16,871 | $28,668 | $48,107 | $79,775 | $130,792 | $212,119 |
23 | $17,293 | $30,101 | $51,716 | $87,752 | $147,141 | $243,936 |
24 | $17,726 | $31,606 | $55,594 | $96,527 | $165,534 | $280,527 |
25 | $18,169 | $33,186 | $59,764 | $106,180 | $186,225 | $322,606 |
26 | $18,623 | $34,846 | $64,246 | $116,798 | $209,504 | $370,997 |
27 | $19,088 | $36,588 | $69,064 | $128,478 | $235,692 | $426,646 |
28 | $19,566 | $38,417 | $74,244 | $141,326 | $265,153 | $490,643 |
29 | $20,055 | $40,338 | $79,813 | $155,458 | $298,297 | $564,239 |
30 | $20,556 | $42,355 | $85,799 | $171,004 | $335,584 | $648,875 |