Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,300 | $3,300 | $3,300 | $3,300 | $3,300 | $3,300 |
1 | $3,383 | $3,465 | $3,548 | $3,630 | $3,713 | $3,795 |
2 | $3,467 | $3,638 | $3,814 | $3,993 | $4,177 | $4,364 |
3 | $3,554 | $3,820 | $4,100 | $4,392 | $4,699 | $5,019 |
4 | $3,643 | $4,011 | $4,407 | $4,832 | $5,286 | $5,772 |
5 | $3,734 | $4,212 | $4,738 | $5,315 | $5,947 | $6,637 |
6 | $3,827 | $4,422 | $5,093 | $5,846 | $6,690 | $7,633 |
7 | $3,923 | $4,643 | $5,475 | $6,431 | $7,526 | $8,778 |
8 | $4,021 | $4,876 | $5,885 | $7,074 | $8,467 | $10,095 |
9 | $4,121 | $5,119 | $6,327 | $7,781 | $9,525 | $11,609 |
10 | $4,224 | $5,375 | $6,801 | $8,559 | $10,716 | $13,350 |
11 | $4,330 | $5,644 | $7,312 | $9,415 | $12,056 | $15,353 |
12 | $4,438 | $5,926 | $7,860 | $10,357 | $13,563 | $17,656 |
13 | $4,549 | $6,223 | $8,449 | $11,392 | $15,258 | $20,304 |
14 | $4,663 | $6,534 | $9,083 | $12,532 | $17,165 | $23,350 |
15 | $4,779 | $6,860 | $9,764 | $13,785 | $19,311 | $26,852 |
16 | $4,899 | $7,203 | $10,497 | $15,163 | $21,725 | $30,880 |
17 | $5,021 | $7,564 | $11,284 | $16,680 | $24,440 | $35,512 |
18 | $5,147 | $7,942 | $12,130 | $18,348 | $27,495 | $40,839 |
19 | $5,276 | $8,339 | $13,040 | $20,182 | $30,932 | $46,965 |
20 | $5,407 | $8,756 | $14,018 | $22,201 | $34,799 | $54,010 |
21 | $5,543 | $9,194 | $15,069 | $24,421 | $39,149 | $62,111 |
22 | $5,681 | $9,653 | $16,199 | $26,863 | $44,042 | $71,428 |
23 | $5,823 | $10,136 | $17,414 | $29,549 | $49,548 | $82,142 |
24 | $5,969 | $10,643 | $18,720 | $32,504 | $55,741 | $94,463 |
25 | $6,118 | $11,175 | $20,125 | $35,755 | $62,709 | $108,633 |
26 | $6,271 | $11,734 | $21,634 | $39,330 | $70,547 | $124,927 |
27 | $6,428 | $12,320 | $23,256 | $43,263 | $79,366 | $143,667 |
28 | $6,588 | $12,936 | $25,001 | $47,589 | $89,286 | $165,217 |
29 | $6,753 | $13,583 | $26,876 | $52,348 | $100,447 | $189,999 |
30 | $6,922 | $14,262 | $28,891 | $57,583 | $113,003 | $218,499 |