Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 |
1 | $7,175 | $7,350 | $7,525 | $7,700 | $7,875 | $8,050 |
2 | $7,354 | $7,718 | $8,089 | $8,470 | $8,859 | $9,258 |
3 | $7,538 | $8,103 | $8,696 | $9,317 | $9,967 | $10,646 |
4 | $7,727 | $8,509 | $9,348 | $10,249 | $11,213 | $12,243 |
5 | $7,920 | $8,934 | $10,049 | $11,274 | $12,614 | $14,080 |
6 | $8,118 | $9,381 | $10,803 | $12,401 | $14,191 | $16,191 |
7 | $8,321 | $9,850 | $11,613 | $13,641 | $15,965 | $18,620 |
8 | $8,529 | $10,342 | $12,484 | $15,005 | $17,960 | $21,413 |
9 | $8,742 | $10,859 | $13,421 | $16,506 | $20,206 | $24,625 |
10 | $8,961 | $11,402 | $14,427 | $18,156 | $22,731 | $28,319 |
11 | $9,185 | $11,972 | $15,509 | $19,972 | $25,573 | $32,567 |
12 | $9,414 | $12,571 | $16,672 | $21,969 | $28,769 | $37,452 |
13 | $9,650 | $13,200 | $17,923 | $24,166 | $32,365 | $43,070 |
14 | $9,891 | $13,860 | $19,267 | $26,582 | $36,411 | $49,530 |
15 | $10,138 | $14,552 | $20,712 | $29,241 | $40,962 | $56,959 |
16 | $10,392 | $15,280 | $22,266 | $32,165 | $46,083 | $65,503 |
17 | $10,651 | $16,044 | $23,935 | $35,381 | $51,843 | $75,329 |
18 | $10,918 | $16,846 | $25,731 | $38,919 | $58,323 | $86,628 |
19 | $11,191 | $17,689 | $27,660 | $42,811 | $65,614 | $99,622 |
20 | $11,470 | $18,573 | $29,735 | $47,092 | $73,816 | $114,566 |
21 | $11,757 | $19,502 | $31,965 | $51,802 | $83,043 | $131,751 |
22 | $12,051 | $20,477 | $34,362 | $56,982 | $93,423 | $151,513 |
23 | $12,352 | $21,501 | $36,940 | $62,680 | $105,101 | $174,240 |
24 | $12,661 | $22,576 | $39,710 | $68,948 | $118,238 | $200,376 |
25 | $12,978 | $23,704 | $42,688 | $75,843 | $133,018 | $230,433 |
26 | $13,302 | $24,890 | $45,890 | $83,427 | $149,645 | $264,998 |
27 | $13,635 | $26,134 | $49,332 | $91,770 | $168,351 | $304,747 |
28 | $13,975 | $27,441 | $53,032 | $100,947 | $189,395 | $350,459 |
29 | $14,325 | $28,813 | $57,009 | $111,042 | $213,069 | $403,028 |
30 | $14,683 | $30,254 | $61,285 | $122,146 | $239,703 | $463,482 |