Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,200 | $5,200 | $5,200 | $5,200 | $5,200 | $5,200 |
1 | $5,330 | $5,460 | $5,590 | $5,720 | $5,850 | $5,980 |
2 | $5,463 | $5,733 | $6,009 | $6,292 | $6,581 | $6,877 |
3 | $5,600 | $6,020 | $6,460 | $6,921 | $7,404 | $7,909 |
4 | $5,740 | $6,321 | $6,944 | $7,613 | $8,329 | $9,095 |
5 | $5,883 | $6,637 | $7,465 | $8,375 | $9,371 | $10,459 |
6 | $6,030 | $6,968 | $8,025 | $9,212 | $10,542 | $12,028 |
7 | $6,181 | $7,317 | $8,627 | $10,133 | $11,860 | $13,832 |
8 | $6,336 | $7,683 | $9,274 | $11,147 | $13,342 | $15,907 |
9 | $6,494 | $8,067 | $9,970 | $12,261 | $15,010 | $18,293 |
10 | $6,656 | $8,470 | $10,717 | $13,487 | $16,886 | $21,037 |
11 | $6,823 | $8,894 | $11,521 | $14,836 | $18,997 | $24,192 |
12 | $6,993 | $9,338 | $12,385 | $16,320 | $21,371 | $27,821 |
13 | $7,168 | $9,805 | $13,314 | $17,952 | $24,043 | $31,994 |
14 | $7,347 | $10,296 | $14,313 | $19,747 | $27,048 | $36,794 |
15 | $7,531 | $10,810 | $15,386 | $21,722 | $30,429 | $42,313 |
16 | $7,719 | $11,351 | $16,540 | $23,894 | $34,233 | $48,660 |
17 | $7,912 | $11,918 | $17,781 | $26,283 | $38,512 | $55,959 |
18 | $8,110 | $12,514 | $19,114 | $28,912 | $43,326 | $64,352 |
19 | $8,313 | $13,140 | $20,548 | $31,803 | $48,742 | $74,005 |
20 | $8,521 | $13,797 | $22,089 | $34,983 | $54,834 | $85,106 |
21 | $8,734 | $14,487 | $23,745 | $38,481 | $61,689 | $97,872 |
22 | $8,952 | $15,211 | $25,526 | $42,329 | $69,400 | $112,553 |
23 | $9,176 | $15,972 | $27,441 | $46,562 | $78,075 | $129,436 |
24 | $9,405 | $16,771 | $29,499 | $51,219 | $87,834 | $148,851 |
25 | $9,641 | $17,609 | $31,711 | $56,340 | $98,814 | $171,179 |
26 | $9,882 | $18,489 | $34,090 | $61,975 | $111,165 | $196,855 |
27 | $10,129 | $19,414 | $36,646 | $68,172 | $125,061 | $226,384 |
28 | $10,382 | $20,385 | $39,395 | $74,989 | $140,693 | $260,341 |
29 | $10,641 | $21,404 | $42,350 | $82,488 | $158,280 | $299,392 |
30 | $10,907 | $22,474 | $45,526 | $90,737 | $178,065 | $344,301 |