Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,200 | $4,200 | $4,200 | $4,200 | $4,200 | $4,200 |
1 | $4,305 | $4,410 | $4,515 | $4,620 | $4,725 | $4,830 |
2 | $4,413 | $4,631 | $4,854 | $5,082 | $5,316 | $5,555 |
3 | $4,523 | $4,862 | $5,218 | $5,590 | $5,980 | $6,388 |
4 | $4,636 | $5,105 | $5,609 | $6,149 | $6,728 | $7,346 |
5 | $4,752 | $5,360 | $6,030 | $6,764 | $7,569 | $8,448 |
6 | $4,871 | $5,628 | $6,482 | $7,441 | $8,515 | $9,715 |
7 | $4,992 | $5,910 | $6,968 | $8,185 | $9,579 | $11,172 |
8 | $5,117 | $6,205 | $7,491 | $9,003 | $10,776 | $12,848 |
9 | $5,245 | $6,516 | $8,052 | $9,903 | $12,123 | $14,775 |
10 | $5,376 | $6,841 | $8,656 | $10,894 | $13,639 | $16,991 |
11 | $5,511 | $7,183 | $9,306 | $11,983 | $15,344 | $19,540 |
12 | $5,649 | $7,543 | $10,003 | $13,181 | $17,262 | $22,471 |
13 | $5,790 | $7,920 | $10,754 | $14,500 | $19,419 | $25,842 |
14 | $5,934 | $8,316 | $11,560 | $15,949 | $21,847 | $29,718 |
15 | $6,083 | $8,731 | $12,427 | $17,544 | $24,577 | $34,176 |
16 | $6,235 | $9,168 | $13,359 | $19,299 | $27,650 | $39,302 |
17 | $6,391 | $9,626 | $14,361 | $21,229 | $31,106 | $45,197 |
18 | $6,551 | $10,108 | $15,438 | $23,352 | $34,994 | $51,977 |
19 | $6,714 | $10,613 | $16,596 | $25,687 | $39,368 | $59,773 |
20 | $6,882 | $11,144 | $17,841 | $28,255 | $44,289 | $68,739 |
21 | $7,054 | $11,701 | $19,179 | $31,081 | $49,826 | $79,050 |
22 | $7,231 | $12,286 | $20,617 | $34,189 | $56,054 | $90,908 |
23 | $7,411 | $12,900 | $22,164 | $37,608 | $63,060 | $104,544 |
24 | $7,597 | $13,545 | $23,826 | $41,369 | $70,943 | $120,226 |
25 | $7,787 | $14,223 | $25,613 | $45,506 | $79,811 | $138,260 |
26 | $7,981 | $14,934 | $27,534 | $50,056 | $89,787 | $158,999 |
27 | $8,181 | $15,681 | $29,599 | $55,062 | $101,011 | $182,848 |
28 | $8,385 | $16,465 | $31,819 | $60,568 | $113,637 | $210,276 |
29 | $8,595 | $17,288 | $34,205 | $66,625 | $127,842 | $241,817 |
30 | $8,810 | $18,152 | $36,771 | $73,287 | $143,822 | $278,089 |