Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,100 | $2,100 | $2,100 | $2,100 | $2,100 | $2,100 |
1 | $2,153 | $2,205 | $2,258 | $2,310 | $2,363 | $2,415 |
2 | $2,206 | $2,315 | $2,427 | $2,541 | $2,658 | $2,777 |
3 | $2,261 | $2,431 | $2,609 | $2,795 | $2,990 | $3,194 |
4 | $2,318 | $2,553 | $2,804 | $3,075 | $3,364 | $3,673 |
5 | $2,376 | $2,680 | $3,015 | $3,382 | $3,784 | $4,224 |
6 | $2,435 | $2,814 | $3,241 | $3,720 | $4,257 | $4,857 |
7 | $2,496 | $2,955 | $3,484 | $4,092 | $4,789 | $5,586 |
8 | $2,559 | $3,103 | $3,745 | $4,502 | $5,388 | $6,424 |
9 | $2,623 | $3,258 | $4,026 | $4,952 | $6,062 | $7,388 |
10 | $2,688 | $3,421 | $4,328 | $5,447 | $6,819 | $8,496 |
11 | $2,755 | $3,592 | $4,653 | $5,992 | $7,672 | $9,770 |
12 | $2,824 | $3,771 | $5,002 | $6,591 | $8,631 | $11,236 |
13 | $2,895 | $3,960 | $5,377 | $7,250 | $9,710 | $12,921 |
14 | $2,967 | $4,158 | $5,780 | $7,975 | $10,923 | $14,859 |
15 | $3,041 | $4,366 | $6,214 | $8,772 | $12,289 | $17,088 |
16 | $3,117 | $4,584 | $6,680 | $9,649 | $13,825 | $19,651 |
17 | $3,195 | $4,813 | $7,181 | $10,614 | $15,553 | $22,599 |
18 | $3,275 | $5,054 | $7,719 | $11,676 | $17,497 | $25,988 |
19 | $3,357 | $5,307 | $8,298 | $12,843 | $19,684 | $29,887 |
20 | $3,441 | $5,572 | $8,920 | $14,128 | $22,145 | $34,370 |
21 | $3,527 | $5,851 | $9,590 | $15,541 | $24,913 | $39,525 |
22 | $3,615 | $6,143 | $10,309 | $17,095 | $28,027 | $45,454 |
23 | $3,706 | $6,450 | $11,082 | $18,804 | $31,530 | $52,272 |
24 | $3,798 | $6,773 | $11,913 | $20,684 | $35,472 | $60,113 |
25 | $3,893 | $7,111 | $12,807 | $22,753 | $39,905 | $69,130 |
26 | $3,991 | $7,467 | $13,767 | $25,028 | $44,894 | $79,499 |
27 | $4,090 | $7,840 | $14,800 | $27,531 | $50,505 | $91,424 |
28 | $4,193 | $8,232 | $15,909 | $30,284 | $56,819 | $105,138 |
29 | $4,297 | $8,644 | $17,103 | $33,312 | $63,921 | $120,908 |
30 | $4,405 | $9,076 | $18,385 | $36,644 | $71,911 | $139,045 |