Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,700 | $4,700 | $4,700 | $4,700 | $4,700 | $4,700 |
1 | $4,818 | $4,935 | $5,053 | $5,170 | $5,288 | $5,405 |
2 | $4,938 | $5,182 | $5,431 | $5,687 | $5,948 | $6,216 |
3 | $5,061 | $5,441 | $5,839 | $6,256 | $6,692 | $7,148 |
4 | $5,188 | $5,713 | $6,277 | $6,881 | $7,528 | $8,220 |
5 | $5,318 | $5,999 | $6,747 | $7,569 | $8,470 | $9,453 |
6 | $5,451 | $6,298 | $7,254 | $8,326 | $9,528 | $10,871 |
7 | $5,587 | $6,613 | $7,798 | $9,159 | $10,719 | $12,502 |
8 | $5,726 | $6,944 | $8,382 | $10,075 | $12,059 | $14,377 |
9 | $5,870 | $7,291 | $9,011 | $11,082 | $13,567 | $16,534 |
10 | $6,016 | $7,656 | $9,687 | $12,191 | $15,262 | $19,014 |
11 | $6,167 | $8,039 | $10,413 | $13,410 | $17,170 | $21,866 |
12 | $6,321 | $8,441 | $11,194 | $14,751 | $19,316 | $25,146 |
13 | $6,479 | $8,863 | $12,034 | $16,226 | $21,731 | $28,918 |
14 | $6,641 | $9,306 | $12,936 | $17,848 | $24,447 | $33,256 |
15 | $6,807 | $9,771 | $13,907 | $19,633 | $27,503 | $38,244 |
16 | $6,977 | $10,260 | $14,950 | $21,596 | $30,941 | $43,981 |
17 | $7,152 | $10,772 | $16,071 | $23,756 | $34,809 | $50,578 |
18 | $7,330 | $11,311 | $17,276 | $26,132 | $39,160 | $58,165 |
19 | $7,514 | $11,877 | $18,572 | $28,745 | $44,055 | $66,889 |
20 | $7,701 | $12,470 | $19,965 | $31,619 | $49,562 | $76,923 |
21 | $7,894 | $13,094 | $21,462 | $34,781 | $55,757 | $88,461 |
22 | $8,091 | $13,749 | $23,072 | $38,259 | $62,727 | $101,730 |
23 | $8,294 | $14,436 | $24,802 | $42,085 | $70,568 | $116,990 |
24 | $8,501 | $15,158 | $26,663 | $46,294 | $79,389 | $134,538 |
25 | $8,714 | $15,916 | $28,662 | $50,923 | $89,312 | $154,719 |