Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $6,500 | $6,500 | $6,500 | $6,500 | $6,500 | $6,500 |
1 | $6,663 | $6,825 | $6,988 | $7,150 | $7,313 | $7,475 |
2 | $6,829 | $7,166 | $7,512 | $7,865 | $8,227 | $8,596 |
3 | $7,000 | $7,525 | $8,075 | $8,652 | $9,255 | $9,886 |
4 | $7,175 | $7,901 | $8,681 | $9,517 | $10,412 | $11,369 |
5 | $7,354 | $8,296 | $9,332 | $10,468 | $11,713 | $13,074 |
6 | $7,538 | $8,711 | $10,031 | $11,515 | $13,177 | $15,035 |
7 | $7,726 | $9,146 | $10,784 | $12,667 | $14,825 | $17,290 |
8 | $7,920 | $9,603 | $11,593 | $13,933 | $16,678 | $19,884 |
9 | $8,118 | $10,084 | $12,462 | $15,327 | $18,762 | $22,866 |
10 | $8,321 | $10,588 | $13,397 | $16,859 | $21,108 | $26,296 |
11 | $8,529 | $11,117 | $14,401 | $18,545 | $23,746 | $30,241 |
12 | $8,742 | $11,673 | $15,482 | $20,400 | $26,714 | $34,777 |
13 | $8,960 | $12,257 | $16,643 | $22,440 | $30,054 | $39,993 |
14 | $9,184 | $12,870 | $17,891 | $24,684 | $33,810 | $45,992 |
15 | $9,414 | $13,513 | $19,233 | $27,152 | $38,037 | $52,891 |
16 | $9,649 | $14,189 | $20,675 | $29,867 | $42,791 | $60,825 |
17 | $9,891 | $14,898 | $22,226 | $32,854 | $48,140 | $69,948 |
18 | $10,138 | $15,643 | $23,893 | $36,139 | $54,158 | $80,440 |
19 | $10,391 | $16,425 | $25,685 | $39,753 | $60,927 | $92,507 |
20 | $10,651 | $17,246 | $27,611 | $43,729 | $68,543 | $106,382 |
21 | $10,917 | $18,109 | $29,682 | $48,102 | $77,111 | $122,340 |
22 | $11,190 | $19,014 | $31,908 | $52,912 | $86,750 | $140,691 |
23 | $11,470 | $19,965 | $34,301 | $58,203 | $97,594 | $161,794 |
24 | $11,757 | $20,963 | $36,874 | $64,023 | $109,793 | $186,064 |
25 | $12,051 | $22,011 | $39,639 | $70,426 | $123,517 | $213,973 |
26 | $12,352 | $23,112 | $42,612 | $77,468 | $138,957 | $246,069 |
27 | $12,661 | $24,267 | $45,808 | $85,215 | $156,326 | $282,980 |
28 | $12,977 | $25,481 | $49,244 | $93,736 | $175,867 | $325,426 |
29 | $13,302 | $26,755 | $52,937 | $103,110 | $197,850 | $374,240 |
30 | $13,634 | $28,093 | $56,907 | $113,421 | $222,581 | $430,377 |