Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 |
1 | $4,920 | $5,040 | $5,160 | $5,280 | $5,400 | $5,520 |
2 | $5,043 | $5,292 | $5,547 | $5,808 | $6,075 | $6,348 |
3 | $5,169 | $5,557 | $5,963 | $6,389 | $6,834 | $7,300 |
4 | $5,298 | $5,834 | $6,410 | $7,028 | $7,689 | $8,395 |
5 | $5,431 | $6,126 | $6,891 | $7,730 | $8,650 | $9,655 |
6 | $5,567 | $6,432 | $7,408 | $8,503 | $9,731 | $11,103 |
7 | $5,706 | $6,754 | $7,963 | $9,354 | $10,947 | $12,768 |
8 | $5,848 | $7,092 | $8,561 | $10,289 | $12,316 | $14,683 |
9 | $5,995 | $7,446 | $9,203 | $11,318 | $13,855 | $16,886 |
10 | $6,144 | $7,819 | $9,893 | $12,450 | $15,587 | $19,419 |
11 | $6,298 | $8,210 | $10,635 | $13,695 | $17,536 | $22,331 |
12 | $6,455 | $8,620 | $11,433 | $15,064 | $19,727 | $25,681 |
13 | $6,617 | $9,051 | $12,290 | $16,571 | $22,193 | $29,533 |
14 | $6,782 | $9,504 | $13,212 | $18,228 | $24,968 | $33,963 |
15 | $6,952 | $9,979 | $14,203 | $20,051 | $28,089 | $39,058 |
16 | $7,126 | $10,478 | $15,268 | $22,056 | $31,600 | $44,917 |
17 | $7,304 | $11,002 | $16,413 | $24,261 | $35,550 | $51,654 |
18 | $7,486 | $11,552 | $17,644 | $26,688 | $39,993 | $59,402 |
19 | $7,674 | $12,129 | $18,967 | $29,356 | $44,992 | $68,313 |
20 | $7,865 | $12,736 | $20,390 | $32,292 | $50,616 | $78,559 |
21 | $8,062 | $13,373 | $21,919 | $35,521 | $56,944 | $90,343 |
22 | $8,264 | $14,041 | $23,563 | $39,073 | $64,061 | $103,895 |
23 | $8,470 | $14,743 | $25,330 | $42,981 | $72,069 | $119,479 |
24 | $8,682 | $15,480 | $27,230 | $47,279 | $81,078 | $137,401 |
25 | $8,899 | $16,255 | $29,272 | $52,007 | $91,212 | $158,011 |