Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 |
1 | $2,255 | $2,310 | $2,365 | $2,420 | $2,475 | $2,530 |
2 | $2,311 | $2,426 | $2,542 | $2,662 | $2,784 | $2,910 |
3 | $2,369 | $2,547 | $2,733 | $2,928 | $3,132 | $3,346 |
4 | $2,428 | $2,674 | $2,938 | $3,221 | $3,524 | $3,848 |
5 | $2,489 | $2,808 | $3,158 | $3,543 | $3,964 | $4,425 |
6 | $2,551 | $2,948 | $3,395 | $3,897 | $4,460 | $5,089 |
7 | $2,615 | $3,096 | $3,650 | $4,287 | $5,018 | $5,852 |
8 | $2,680 | $3,250 | $3,924 | $4,716 | $5,645 | $6,730 |
9 | $2,747 | $3,413 | $4,218 | $5,187 | $6,350 | $7,739 |
10 | $2,816 | $3,584 | $4,534 | $5,706 | $7,144 | $8,900 |
11 | $2,887 | $3,763 | $4,874 | $6,277 | $8,037 | $10,235 |
12 | $2,959 | $3,951 | $5,240 | $6,905 | $9,042 | $11,771 |
13 | $3,033 | $4,148 | $5,633 | $7,595 | $10,172 | $13,536 |
14 | $3,109 | $4,356 | $6,055 | $8,354 | $11,443 | $15,567 |
15 | $3,186 | $4,574 | $6,510 | $9,190 | $12,874 | $17,902 |
16 | $3,266 | $4,802 | $6,998 | $10,109 | $14,483 | $20,587 |
17 | $3,348 | $5,042 | $7,523 | $11,120 | $16,294 | $23,675 |
18 | $3,431 | $5,295 | $8,087 | $12,232 | $18,330 | $27,226 |
19 | $3,517 | $5,559 | $8,693 | $13,455 | $20,622 | $31,310 |
20 | $3,605 | $5,837 | $9,345 | $14,800 | $23,199 | $36,006 |
21 | $3,695 | $6,129 | $10,046 | $16,281 | $26,099 | $41,407 |
22 | $3,787 | $6,436 | $10,800 | $17,909 | $29,361 | $47,618 |
23 | $3,882 | $6,757 | $11,610 | $19,699 | $33,032 | $54,761 |
24 | $3,979 | $7,095 | $12,480 | $21,669 | $37,161 | $62,975 |
25 | $4,079 | $7,450 | $13,416 | $23,836 | $41,806 | $72,422 |
26 | $4,181 | $7,822 | $14,423 | $26,220 | $47,031 | $83,285 |
27 | $4,285 | $8,214 | $15,504 | $28,842 | $52,910 | $95,778 |
28 | $4,392 | $8,624 | $16,667 | $31,726 | $59,524 | $110,144 |
29 | $4,502 | $9,055 | $17,917 | $34,899 | $66,965 | $126,666 |
30 | $4,615 | $9,508 | $19,261 | $38,389 | $75,335 | $145,666 |