Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $4,900 | $4,900 | $4,900 | $4,900 | $4,900 | $4,900 |
1 | $5,023 | $5,145 | $5,268 | $5,390 | $5,513 | $5,635 |
2 | $5,148 | $5,402 | $5,663 | $5,929 | $6,202 | $6,480 |
3 | $5,277 | $5,672 | $6,087 | $6,522 | $6,977 | $7,452 |
4 | $5,409 | $5,956 | $6,544 | $7,174 | $7,849 | $8,570 |
5 | $5,544 | $6,254 | $7,035 | $7,891 | $8,830 | $9,856 |
6 | $5,682 | $6,566 | $7,562 | $8,681 | $9,934 | $11,334 |
7 | $5,825 | $6,895 | $8,129 | $9,549 | $11,175 | $13,034 |
8 | $5,970 | $7,240 | $8,739 | $10,504 | $12,572 | $14,989 |
9 | $6,119 | $7,602 | $9,394 | $11,554 | $14,144 | $17,238 |
10 | $6,272 | $7,982 | $10,099 | $12,709 | $15,912 | $19,823 |
11 | $6,429 | $8,381 | $10,856 | $13,980 | $17,901 | $22,797 |
12 | $6,590 | $8,800 | $11,671 | $15,378 | $20,138 | $26,216 |
13 | $6,755 | $9,240 | $12,546 | $16,916 | $22,656 | $30,149 |
14 | $6,924 | $9,702 | $13,487 | $18,608 | $25,488 | $34,671 |
15 | $7,097 | $10,187 | $14,498 | $20,469 | $28,674 | $39,872 |
16 | $7,274 | $10,696 | $15,586 | $22,515 | $32,258 | $45,852 |
17 | $7,456 | $11,231 | $16,755 | $24,767 | $36,290 | $52,730 |
18 | $7,642 | $11,792 | $18,011 | $27,244 | $40,826 | $60,640 |
19 | $7,833 | $12,382 | $19,362 | $29,968 | $45,930 | $69,736 |
20 | $8,029 | $13,001 | $20,814 | $32,965 | $51,671 | $80,196 |
21 | $8,230 | $13,651 | $22,376 | $36,261 | $58,130 | $92,225 |
22 | $8,436 | $14,334 | $24,054 | $39,887 | $65,396 | $106,059 |
23 | $8,647 | $15,050 | $25,858 | $43,876 | $73,571 | $121,968 |
24 | $8,863 | $15,803 | $27,797 | $48,264 | $82,767 | $140,263 |
25 | $9,084 | $16,593 | $29,882 | $53,090 | $93,113 | $161,303 |