Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 |
1 | $6,150 | $6,300 | $6,450 | $6,600 | $6,750 | $6,900 |
2 | $6,304 | $6,615 | $6,934 | $7,260 | $7,594 | $7,935 |
3 | $6,461 | $6,946 | $7,454 | $7,986 | $8,543 | $9,125 |
4 | $6,623 | $7,293 | $8,013 | $8,785 | $9,611 | $10,494 |
5 | $6,788 | $7,658 | $8,614 | $9,663 | $10,812 | $12,068 |
6 | $6,958 | $8,041 | $9,260 | $10,629 | $12,164 | $13,878 |
7 | $7,132 | $8,443 | $9,954 | $11,692 | $13,684 | $15,960 |
8 | $7,310 | $8,865 | $10,701 | $12,862 | $15,395 | $18,354 |
9 | $7,493 | $9,308 | $11,503 | $14,148 | $17,319 | $21,107 |
10 | $7,681 | $9,773 | $12,366 | $15,562 | $19,484 | $24,273 |
11 | $7,873 | $10,262 | $13,294 | $17,119 | $21,919 | $27,914 |
12 | $8,069 | $10,775 | $14,291 | $18,831 | $24,659 | $32,102 |
13 | $8,271 | $11,314 | $15,362 | $20,714 | $27,742 | $36,917 |
14 | $8,478 | $11,880 | $16,515 | $22,785 | $31,209 | $42,454 |
15 | $8,690 | $12,474 | $17,753 | $25,063 | $35,111 | $48,822 |
16 | $8,907 | $13,097 | $19,085 | $27,570 | $39,500 | $56,146 |
17 | $9,130 | $13,752 | $20,516 | $30,327 | $44,437 | $64,568 |
18 | $9,358 | $14,440 | $22,055 | $33,360 | $49,992 | $74,253 |
19 | $9,592 | $15,162 | $23,709 | $36,695 | $56,241 | $85,391 |
20 | $9,832 | $15,920 | $25,487 | $40,365 | $63,271 | $98,199 |
21 | $10,077 | $16,716 | $27,399 | $44,401 | $71,179 | $112,929 |
22 | $10,329 | $17,552 | $29,454 | $48,842 | $80,077 | $129,868 |
23 | $10,588 | $18,429 | $31,663 | $53,726 | $90,086 | $149,349 |
24 | $10,852 | $19,351 | $34,037 | $59,098 | $101,347 | $171,751 |
25 | $11,124 | $20,318 | $36,590 | $65,008 | $114,016 | $197,514 |
26 | $11,402 | $21,334 | $39,334 | $71,509 | $128,268 | $227,141 |
27 | $11,687 | $22,401 | $42,284 | $78,660 | $144,301 | $261,212 |
28 | $11,979 | $23,521 | $45,456 | $86,526 | $162,339 | $300,394 |
29 | $12,278 | $24,697 | $48,865 | $95,179 | $182,631 | $345,453 |
30 | $12,585 | $25,932 | $52,530 | $104,696 | $205,460 | $397,271 |