Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 | $3,400 |
1 | $3,485 | $3,570 | $3,655 | $3,740 | $3,825 | $3,910 |
2 | $3,572 | $3,749 | $3,929 | $4,114 | $4,303 | $4,497 |
3 | $3,661 | $3,936 | $4,224 | $4,525 | $4,841 | $5,171 |
4 | $3,753 | $4,133 | $4,541 | $4,978 | $5,446 | $5,947 |
5 | $3,847 | $4,339 | $4,881 | $5,476 | $6,127 | $6,839 |
6 | $3,943 | $4,556 | $5,247 | $6,023 | $6,893 | $7,864 |
7 | $4,042 | $4,784 | $5,641 | $6,626 | $7,754 | $9,044 |
8 | $4,143 | $5,023 | $6,064 | $7,288 | $8,724 | $10,401 |
9 | $4,246 | $5,275 | $6,519 | $8,017 | $9,814 | $11,961 |
10 | $4,352 | $5,538 | $7,008 | $8,819 | $11,041 | $13,755 |
11 | $4,461 | $5,815 | $7,533 | $9,701 | $12,421 | $15,818 |
12 | $4,573 | $6,106 | $8,098 | $10,671 | $13,974 | $18,191 |
13 | $4,687 | $6,411 | $8,705 | $11,738 | $15,720 | $20,919 |
14 | $4,804 | $6,732 | $9,358 | $12,911 | $17,685 | $24,057 |
15 | $4,924 | $7,068 | $10,060 | $14,203 | $19,896 | $27,666 |
16 | $5,047 | $7,422 | $10,815 | $15,623 | $22,383 | $31,816 |
17 | $5,174 | $7,793 | $11,626 | $17,185 | $25,181 | $36,588 |
18 | $5,303 | $8,183 | $12,498 | $18,904 | $28,329 | $42,077 |
19 | $5,435 | $8,592 | $13,435 | $20,794 | $31,870 | $48,388 |
20 | $5,571 | $9,021 | $14,443 | $22,873 | $35,853 | $55,646 |
21 | $5,711 | $9,472 | $15,526 | $25,161 | $40,335 | $63,993 |
22 | $5,853 | $9,946 | $16,690 | $27,677 | $45,377 | $73,592 |
23 | $6,000 | $10,443 | $17,942 | $30,445 | $51,049 | $84,631 |
24 | $6,150 | $10,965 | $19,288 | $33,489 | $57,430 | $97,326 |
25 | $6,303 | $11,514 | $20,734 | $36,838 | $64,609 | $111,924 |
26 | $6,461 | $12,089 | $22,289 | $40,522 | $72,685 | $128,713 |
27 | $6,623 | $12,694 | $23,961 | $44,574 | $81,771 | $148,020 |
28 | $6,788 | $13,328 | $25,758 | $49,031 | $91,992 | $170,223 |
29 | $6,958 | $13,995 | $27,690 | $53,935 | $103,491 | $195,757 |
30 | $7,132 | $14,695 | $29,767 | $59,328 | $116,427 | $225,120 |