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 |
16 | $9,204 | $13,534 | $19,721 | $28,489 | $40,816 | $58,017 |
17 | $9,434 | $14,211 | $21,200 | $31,338 | $45,918 | $66,720 |
18 | $9,670 | $14,921 | $22,790 | $34,471 | $51,658 | $76,728 |
19 | $9,912 | $15,667 | $24,499 | $37,919 | $58,115 | $88,237 |
20 | $10,159 | $16,450 | $26,337 | $41,710 | $65,380 | $101,473 |
21 | $10,413 | $17,273 | $28,312 | $45,882 | $73,552 | $116,693 |
22 | $10,674 | $18,137 | $30,435 | $50,470 | $82,746 | $134,197 |
23 | $10,941 | $19,043 | $32,718 | $55,517 | $93,089 | $154,327 |
24 | $11,214 | $19,996 | $35,172 | $61,068 | $104,725 | $177,476 |
25 | $11,494 | $20,995 | $37,810 | $67,175 | $117,816 | $204,098 |
26 | $11,782 | $22,045 | $40,645 | $73,893 | $132,543 | $234,712 |
27 | $12,076 | $23,147 | $43,694 | $81,282 | $149,111 | $269,919 |
28 | $12,378 | $24,305 | $46,971 | $89,410 | $167,750 | $310,407 |
29 | $12,688 | $25,520 | $50,494 | $98,351 | $188,719 | $356,968 |
30 | $13,005 | $26,796 | $54,281 | $108,186 | $212,308 | $410,513 |