Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
1 | $1,640 | $1,680 | $1,720 | $1,760 | $1,800 | $1,840 |
2 | $1,681 | $1,764 | $1,849 | $1,936 | $2,025 | $2,116 |
3 | $1,723 | $1,852 | $1,988 | $2,130 | $2,278 | $2,433 |
4 | $1,766 | $1,945 | $2,137 | $2,343 | $2,563 | $2,798 |
5 | $1,810 | $2,042 | $2,297 | $2,577 | $2,883 | $3,218 |
6 | $1,856 | $2,144 | $2,469 | $2,834 | $3,244 | $3,701 |
7 | $1,902 | $2,251 | $2,654 | $3,118 | $3,649 | $4,256 |
8 | $1,949 | $2,364 | $2,854 | $3,430 | $4,105 | $4,894 |
9 | $1,998 | $2,482 | $3,068 | $3,773 | $4,618 | $5,629 |
10 | $2,048 | $2,606 | $3,298 | $4,150 | $5,196 | $6,473 |
11 | $2,099 | $2,737 | $3,545 | $4,565 | $5,845 | $7,444 |
12 | $2,152 | $2,873 | $3,811 | $5,021 | $6,576 | $8,560 |
13 | $2,206 | $3,017 | $4,097 | $5,524 | $7,398 | $9,844 |
14 | $2,261 | $3,168 | $4,404 | $6,076 | $8,323 | $11,321 |
15 | $2,317 | $3,326 | $4,734 | $6,684 | $9,363 | $13,019 |
16 | $2,375 | $3,493 | $5,089 | $7,352 | $10,533 | $14,972 |
17 | $2,435 | $3,667 | $5,471 | $8,087 | $11,850 | $17,218 |
18 | $2,495 | $3,851 | $5,881 | $8,896 | $13,331 | $19,801 |
19 | $2,558 | $4,043 | $6,322 | $9,785 | $14,997 | $22,771 |
20 | $2,622 | $4,245 | $6,797 | $10,764 | $16,872 | $26,186 |
21 | $2,687 | $4,458 | $7,306 | $11,840 | $18,981 | $30,114 |
22 | $2,755 | $4,680 | $7,854 | $13,024 | $21,354 | $34,632 |
23 | $2,823 | $4,914 | $8,443 | $14,327 | $24,023 | $39,826 |
24 | $2,894 | $5,160 | $9,077 | $15,760 | $27,026 | $45,800 |
25 | $2,966 | $5,418 | $9,757 | $17,336 | $30,404 | $52,670 |
26 | $3,040 | $5,689 | $10,489 | $19,069 | $34,205 | $60,571 |
27 | $3,116 | $5,974 | $11,276 | $20,976 | $38,480 | $69,657 |
28 | $3,194 | $6,272 | $12,122 | $23,074 | $43,290 | $80,105 |
29 | $3,274 | $6,586 | $13,031 | $25,381 | $48,702 | $92,121 |
30 | $3,356 | $6,915 | $14,008 | $27,919 | $54,789 | $105,939 |