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 |
11 | $5,904 | $7,697 | $9,970 | $12,839 | $16,440 | $20,936 |
12 | $6,052 | $8,081 | $10,718 | $14,123 | $18,495 | $24,076 |
13 | $6,203 | $8,485 | $11,522 | $15,535 | $20,806 | $27,688 |
14 | $6,358 | $8,910 | $12,386 | $17,089 | $23,407 | $31,841 |
15 | $6,517 | $9,355 | $13,315 | $18,798 | $26,333 | $36,617 |
16 | $6,680 | $9,823 | $14,314 | $20,677 | $29,625 | $42,109 |
17 | $6,847 | $10,314 | $15,387 | $22,745 | $33,328 | $48,426 |
18 | $7,018 | $10,830 | $16,541 | $25,020 | $37,494 | $55,690 |
19 | $7,194 | $11,371 | $17,782 | $27,522 | $42,180 | $64,043 |
20 | $7,374 | $11,940 | $19,115 | $30,274 | $47,453 | $73,649 |
21 | $7,558 | $12,537 | $20,549 | $33,301 | $53,385 | $84,697 |
22 | $7,747 | $13,164 | $22,090 | $36,631 | $60,058 | $97,401 |
23 | $7,941 | $13,822 | $23,747 | $40,294 | $67,565 | $112,012 |
24 | $8,139 | $14,513 | $25,528 | $44,324 | $76,010 | $128,813 |
25 | $8,343 | $15,239 | $27,443 | $48,756 | $85,512 | $148,135 |