Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
1 | $2,050 | $2,100 | $2,150 | $2,200 | $2,250 | $2,300 |
2 | $2,101 | $2,205 | $2,311 | $2,420 | $2,531 | $2,645 |
3 | $2,154 | $2,315 | $2,485 | $2,662 | $2,848 | $3,042 |
4 | $2,208 | $2,431 | $2,671 | $2,928 | $3,204 | $3,498 |
5 | $2,263 | $2,553 | $2,871 | $3,221 | $3,604 | $4,023 |
6 | $2,319 | $2,680 | $3,087 | $3,543 | $4,055 | $4,626 |
7 | $2,377 | $2,814 | $3,318 | $3,897 | $4,561 | $5,320 |
8 | $2,437 | $2,955 | $3,567 | $4,287 | $5,132 | $6,118 |
9 | $2,498 | $3,103 | $3,834 | $4,716 | $5,773 | $7,036 |
10 | $2,560 | $3,258 | $4,122 | $5,187 | $6,495 | $8,091 |
11 | $2,624 | $3,421 | $4,431 | $5,706 | $7,306 | $9,305 |
12 | $2,690 | $3,592 | $4,764 | $6,277 | $8,220 | $10,701 |
13 | $2,757 | $3,771 | $5,121 | $6,905 | $9,247 | $12,306 |
14 | $2,826 | $3,960 | $5,505 | $7,595 | $10,403 | $14,151 |
15 | $2,897 | $4,158 | $5,918 | $8,354 | $11,704 | $16,274 |
16 | $2,969 | $4,366 | $6,362 | $9,190 | $13,167 | $18,715 |
17 | $3,043 | $4,584 | $6,839 | $10,109 | $14,812 | $21,523 |
18 | $3,119 | $4,813 | $7,352 | $11,120 | $16,664 | $24,751 |
19 | $3,197 | $5,054 | $7,903 | $12,232 | $18,747 | $28,464 |
20 | $3,277 | $5,307 | $8,496 | $13,455 | $21,090 | $32,733 |
21 | $3,359 | $5,572 | $9,133 | $14,800 | $23,726 | $37,643 |
22 | $3,443 | $5,851 | $9,818 | $16,281 | $26,692 | $43,289 |
23 | $3,529 | $6,143 | $10,554 | $17,909 | $30,029 | $49,783 |
24 | $3,617 | $6,450 | $11,346 | $19,699 | $33,782 | $57,250 |
25 | $3,708 | $6,773 | $12,197 | $21,669 | $38,005 | $65,838 |
26 | $3,801 | $7,111 | $13,111 | $23,836 | $42,756 | $75,714 |
27 | $3,896 | $7,467 | $14,095 | $26,220 | $48,100 | $87,071 |
28 | $3,993 | $7,840 | $15,152 | $28,842 | $54,113 | $100,131 |
29 | $4,093 | $8,232 | $16,288 | $31,726 | $60,877 | $115,151 |
30 | $4,195 | $8,644 | $17,510 | $34,899 | $68,487 | $132,424 |