Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $5,300 | $5,300 | $5,300 | $5,300 | $5,300 | $5,300 |
1 | $5,433 | $5,565 | $5,698 | $5,830 | $5,963 | $6,095 |
2 | $5,568 | $5,843 | $6,125 | $6,413 | $6,708 | $7,009 |
3 | $5,708 | $6,135 | $6,584 | $7,054 | $7,546 | $8,061 |
4 | $5,850 | $6,442 | $7,078 | $7,760 | $8,490 | $9,270 |
5 | $5,996 | $6,764 | $7,609 | $8,536 | $9,551 | $10,660 |
6 | $6,146 | $7,103 | $8,179 | $9,389 | $10,745 | $12,259 |
7 | $6,300 | $7,458 | $8,793 | $10,328 | $12,088 | $14,098 |
8 | $6,458 | $7,831 | $9,452 | $11,361 | $13,599 | $16,213 |
9 | $6,619 | $8,222 | $10,161 | $12,497 | $15,298 | $18,645 |
10 | $6,784 | $8,633 | $10,923 | $13,747 | $17,211 | $21,441 |
11 | $6,954 | $9,065 | $11,743 | $15,122 | $19,362 | $24,658 |
12 | $7,128 | $9,518 | $12,623 | $16,634 | $21,782 | $28,356 |
13 | $7,306 | $9,994 | $13,570 | $18,297 | $24,505 | $32,610 |
14 | $7,489 | $10,494 | $14,588 | $20,127 | $27,568 | $37,501 |
15 | $7,676 | $11,018 | $15,682 | $22,139 | $31,014 | $43,126 |
16 | $7,868 | $11,569 | $16,858 | $24,353 | $34,891 | $49,595 |
17 | $8,065 | $12,148 | $18,123 | $26,789 | $39,253 | $57,035 |
18 | $8,266 | $12,755 | $19,482 | $29,468 | $44,159 | $65,590 |
19 | $8,473 | $13,393 | $20,943 | $32,414 | $49,679 | $75,428 |
20 | $8,685 | $14,062 | $22,514 | $35,656 | $55,889 | $86,743 |
21 | $8,902 | $14,766 | $24,202 | $39,221 | $62,875 | $99,754 |
22 | $9,124 | $15,504 | $26,017 | $43,143 | $70,735 | $114,717 |
23 | $9,352 | $16,279 | $27,969 | $47,458 | $79,576 | $131,925 |
24 | $9,586 | $17,093 | $30,066 | $52,204 | $89,523 | $151,713 |
25 | $9,826 | $17,948 | $32,321 | $57,424 | $100,714 | $174,470 |