Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,600 | $4,600 | $4,600 | $4,600 | $4,600 | $4,600 |
1 | $4,715 | $4,830 | $4,945 | $5,060 | $5,175 | $5,290 |
2 | $4,833 | $5,072 | $5,316 | $5,566 | $5,822 | $6,084 |
3 | $4,954 | $5,325 | $5,715 | $6,123 | $6,550 | $6,996 |
4 | $5,078 | $5,591 | $6,143 | $6,735 | $7,368 | $8,045 |
5 | $5,204 | $5,871 | $6,604 | $7,408 | $8,289 | $9,252 |
6 | $5,335 | $6,164 | $7,099 | $8,149 | $9,326 | $10,640 |
7 | $5,468 | $6,473 | $7,632 | $8,964 | $10,491 | $12,236 |
8 | $5,605 | $6,796 | $8,204 | $9,861 | $11,803 | $14,072 |
9 | $5,745 | $7,136 | $8,819 | $10,847 | $13,278 | $16,182 |
10 | $5,888 | $7,493 | $9,481 | $11,931 | $14,938 | $18,610 |
11 | $6,036 | $7,868 | $10,192 | $13,124 | $16,805 | $21,401 |
12 | $6,186 | $8,261 | $10,956 | $14,437 | $18,905 | $24,611 |
13 | $6,341 | $8,674 | $11,778 | $15,880 | $21,269 | $28,303 |
14 | $6,500 | $9,108 | $12,661 | $17,468 | $23,927 | $32,548 |
15 | $6,662 | $9,563 | $13,611 | $19,215 | $26,918 | $37,430 |
16 | $6,829 | $10,041 | $14,632 | $21,137 | $30,283 | $43,045 |
17 | $6,999 | $10,543 | $15,729 | $23,251 | $34,068 | $49,502 |
18 | $7,174 | $11,070 | $16,909 | $25,576 | $38,327 | $56,927 |
19 | $7,354 | $11,624 | $18,177 | $28,133 | $43,118 | $65,466 |
20 | $7,538 | $12,205 | $19,540 | $30,946 | $48,507 | $75,286 |
21 | $7,726 | $12,815 | $21,006 | $34,041 | $54,571 | $86,579 |
22 | $7,919 | $13,456 | $22,581 | $37,445 | $61,392 | $99,566 |
23 | $8,117 | $14,129 | $24,275 | $41,190 | $69,066 | $114,501 |
24 | $8,320 | $14,835 | $26,095 | $45,309 | $77,700 | $131,676 |
25 | $8,528 | $15,577 | $28,052 | $49,840 | $87,412 | $151,427 |