Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,100 | $4,100 | $4,100 | $4,100 | $4,100 | $4,100 |
1 | $4,203 | $4,305 | $4,408 | $4,510 | $4,613 | $4,715 |
2 | $4,308 | $4,520 | $4,738 | $4,961 | $5,189 | $5,422 |
3 | $4,415 | $4,746 | $5,093 | $5,457 | $5,838 | $6,236 |
4 | $4,526 | $4,984 | $5,475 | $6,003 | $6,567 | $7,171 |
5 | $4,639 | $5,233 | $5,886 | $6,603 | $7,388 | $8,247 |
6 | $4,755 | $5,494 | $6,328 | $7,263 | $8,312 | $9,484 |
7 | $4,874 | $5,769 | $6,802 | $7,990 | $9,351 | $10,906 |
8 | $4,995 | $6,058 | $7,312 | $8,789 | $10,520 | $12,542 |
9 | $5,120 | $6,360 | $7,861 | $9,668 | $11,835 | $14,423 |
10 | $5,248 | $6,678 | $8,450 | $10,634 | $13,314 | $16,587 |
11 | $5,380 | $7,012 | $9,084 | $11,698 | $14,978 | $19,075 |
12 | $5,514 | $7,363 | $9,765 | $12,868 | $16,851 | $21,936 |
13 | $5,652 | $7,731 | $10,498 | $14,154 | $18,957 | $25,226 |
14 | $5,793 | $8,118 | $11,285 | $15,570 | $21,326 | $29,010 |
15 | $5,938 | $8,524 | $12,131 | $17,127 | $23,992 | $33,362 |
16 | $6,086 | $8,950 | $13,041 | $18,839 | $26,991 | $38,366 |
17 | $6,239 | $9,397 | $14,019 | $20,723 | $30,365 | $44,121 |
18 | $6,395 | $9,867 | $15,071 | $22,796 | $34,161 | $50,739 |
19 | $6,554 | $10,360 | $16,201 | $25,075 | $38,431 | $58,350 |
20 | $6,718 | $10,879 | $17,416 | $27,583 | $43,235 | $67,103 |
21 | $6,886 | $11,422 | $18,722 | $30,341 | $48,639 | $77,168 |
22 | $7,058 | $11,994 | $20,127 | $33,375 | $54,719 | $88,743 |
23 | $7,235 | $12,593 | $21,636 | $36,713 | $61,559 | $102,055 |
24 | $7,416 | $13,223 | $23,259 | $40,384 | $69,254 | $117,363 |
25 | $7,601 | $13,884 | $25,003 | $44,422 | $77,911 | $134,968 |