Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,300 | $1,300 | $1,300 | $1,300 | $1,300 | $1,300 |
1 | $1,333 | $1,365 | $1,398 | $1,430 | $1,463 | $1,495 |
2 | $1,366 | $1,433 | $1,502 | $1,573 | $1,645 | $1,719 |
3 | $1,400 | $1,505 | $1,615 | $1,730 | $1,851 | $1,977 |
4 | $1,435 | $1,580 | $1,736 | $1,903 | $2,082 | $2,274 |
5 | $1,471 | $1,659 | $1,866 | $2,094 | $2,343 | $2,615 |
6 | $1,508 | $1,742 | $2,006 | $2,303 | $2,635 | $3,007 |
7 | $1,545 | $1,829 | $2,157 | $2,533 | $2,965 | $3,458 |
8 | $1,584 | $1,921 | $2,319 | $2,787 | $3,336 | $3,977 |
9 | $1,624 | $2,017 | $2,492 | $3,065 | $3,752 | $4,573 |
10 | $1,664 | $2,118 | $2,679 | $3,372 | $4,222 | $5,259 |
11 | $1,706 | $2,223 | $2,880 | $3,709 | $4,749 | $6,048 |
12 | $1,748 | $2,335 | $3,096 | $4,080 | $5,343 | $6,955 |
13 | $1,792 | $2,451 | $3,329 | $4,488 | $6,011 | $7,999 |
14 | $1,837 | $2,574 | $3,578 | $4,937 | $6,762 | $9,198 |
15 | $1,883 | $2,703 | $3,847 | $5,430 | $7,607 | $10,578 |
16 | $1,930 | $2,838 | $4,135 | $5,973 | $8,558 | $12,165 |
17 | $1,978 | $2,980 | $4,445 | $6,571 | $9,628 | $13,990 |
18 | $2,028 | $3,129 | $4,779 | $7,228 | $10,832 | $16,088 |
19 | $2,078 | $3,285 | $5,137 | $7,951 | $12,185 | $18,501 |
20 | $2,130 | $3,449 | $5,522 | $8,746 | $13,709 | $21,276 |
21 | $2,183 | $3,622 | $5,936 | $9,620 | $15,422 | $24,468 |
22 | $2,238 | $3,803 | $6,382 | $10,582 | $17,350 | $28,138 |
23 | $2,294 | $3,993 | $6,860 | $11,641 | $19,519 | $32,359 |
24 | $2,351 | $4,193 | $7,375 | $12,805 | $21,959 | $37,213 |
25 | $2,410 | $4,402 | $7,928 | $14,085 | $24,703 | $42,795 |
26 | $2,470 | $4,622 | $8,522 | $15,494 | $27,791 | $49,214 |
27 | $2,532 | $4,853 | $9,162 | $17,043 | $31,265 | $56,596 |
28 | $2,595 | $5,096 | $9,849 | $18,747 | $35,173 | $65,085 |
29 | $2,660 | $5,351 | $10,587 | $20,622 | $39,570 | $74,848 |
30 | $2,727 | $5,619 | $11,381 | $22,684 | $44,516 | $86,075 |