Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,900 | $9,900 | $9,900 | $9,900 | $9,900 | $9,900 |
1 | $10,148 | $10,395 | $10,643 | $10,890 | $11,138 | $11,385 |
2 | $10,401 | $10,915 | $11,441 | $11,979 | $12,530 | $13,093 |
3 | $10,661 | $11,460 | $12,299 | $13,177 | $14,096 | $15,057 |
4 | $10,928 | $12,034 | $13,221 | $14,495 | $15,858 | $17,315 |
5 | $11,201 | $12,635 | $14,213 | $15,944 | $17,840 | $19,912 |
6 | $11,481 | $13,267 | $15,279 | $17,538 | $20,070 | $22,899 |
7 | $11,768 | $13,930 | $16,425 | $19,292 | $22,579 | $26,334 |
8 | $12,062 | $14,627 | $17,656 | $21,222 | $25,401 | $30,284 |
9 | $12,364 | $15,358 | $18,981 | $23,344 | $28,576 | $34,827 |
10 | $12,673 | $16,126 | $20,404 | $25,678 | $32,148 | $40,051 |
11 | $12,990 | $16,932 | $21,935 | $28,246 | $36,167 | $46,059 |
12 | $13,314 | $17,779 | $23,580 | $31,070 | $40,688 | $52,967 |
13 | $13,647 | $18,668 | $25,348 | $34,177 | $45,774 | $60,913 |
14 | $13,988 | $19,601 | $27,249 | $37,595 | $51,496 | $70,049 |
15 | $14,338 | $20,581 | $29,293 | $41,355 | $57,933 | $80,557 |
16 | $14,697 | $21,610 | $31,490 | $45,490 | $65,174 | $92,640 |
17 | $15,064 | $22,691 | $33,852 | $50,039 | $73,321 | $106,537 |
18 | $15,441 | $23,826 | $36,390 | $55,043 | $82,486 | $122,517 |
19 | $15,827 | $25,017 | $39,120 | $60,547 | $92,797 | $140,895 |
20 | $16,222 | $26,268 | $42,054 | $66,602 | $104,396 | $162,029 |
21 | $16,628 | $27,581 | $45,208 | $73,262 | $117,446 | $186,333 |
22 | $17,044 | $28,960 | $48,598 | $80,589 | $132,127 | $214,283 |
23 | $17,470 | $30,408 | $52,243 | $88,648 | $148,643 | $246,425 |
24 | $17,906 | $31,928 | $56,161 | $97,512 | $167,223 | $283,389 |
25 | $18,354 | $33,525 | $60,374 | $107,264 | $188,126 | $325,898 |