Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,500 | $4,500 | $4,500 | $4,500 | $4,500 | $4,500 |
1 | $4,613 | $4,725 | $4,838 | $4,950 | $5,063 | $5,175 |
2 | $4,728 | $4,961 | $5,200 | $5,445 | $5,695 | $5,951 |
3 | $4,846 | $5,209 | $5,590 | $5,990 | $6,407 | $6,844 |
4 | $4,967 | $5,470 | $6,010 | $6,588 | $7,208 | $7,871 |
5 | $5,091 | $5,743 | $6,460 | $7,247 | $8,109 | $9,051 |
6 | $5,219 | $6,030 | $6,945 | $7,972 | $9,123 | $10,409 |
7 | $5,349 | $6,332 | $7,466 | $8,769 | $10,263 | $11,970 |
8 | $5,483 | $6,649 | $8,026 | $9,646 | $11,546 | $13,766 |
9 | $5,620 | $6,981 | $8,628 | $10,611 | $12,989 | $15,830 |
10 | $5,760 | $7,330 | $9,275 | $11,672 | $14,613 | $18,205 |