Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,200 | $6,200 | $6,200 | $6,200 | $6,200 | $6,200 |
1 | $6,355 | $6,510 | $6,665 | $6,820 | $6,975 | $7,130 |
2 | $6,514 | $6,836 | $7,165 | $7,502 | $7,847 | $8,200 |
3 | $6,677 | $7,177 | $7,702 | $8,252 | $8,828 | $9,429 |
4 | $6,844 | $7,536 | $8,280 | $9,077 | $9,931 | $10,844 |
5 | $7,015 | $7,913 | $8,901 | $9,985 | $11,173 | $12,470 |
6 | $7,190 | $8,309 | $9,568 | $10,984 | $12,569 | $14,341 |
7 | $7,370 | $8,724 | $10,286 | $12,082 | $14,140 | $16,492 |
8 | $7,554 | $9,160 | $11,058 | $13,290 | $15,908 | $18,966 |
9 | $7,743 | $9,618 | $11,887 | $14,619 | $17,896 | $21,811 |
10 | $7,937 | $10,099 | $12,778 | $16,081 | $20,133 | $25,082 |
11 | $8,135 | $10,604 | $13,737 | $17,689 | $22,650 | $28,845 |
12 | $8,338 | $11,134 | $14,767 | $19,458 | $25,481 | $33,172 |
13 | $8,547 | $11,691 | $15,875 | $21,404 | $28,666 | $38,147 |
14 | $8,760 | $12,276 | $17,065 | $23,544 | $32,250 | $43,869 |
15 | $8,979 | $12,889 | $18,345 | $25,899 | $36,281 | $50,450 |