Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 |
1 | $2,460 | $2,520 | $2,580 | $2,640 | $2,700 | $2,760 |
2 | $2,522 | $2,646 | $2,774 | $2,904 | $3,038 | $3,174 |
3 | $2,585 | $2,778 | $2,982 | $3,194 | $3,417 | $3,650 |
4 | $2,649 | $2,917 | $3,205 | $3,514 | $3,844 | $4,198 |
5 | $2,715 | $3,063 | $3,446 | $3,865 | $4,325 | $4,827 |
6 | $2,783 | $3,216 | $3,704 | $4,252 | $4,865 | $5,551 |
7 | $2,853 | $3,377 | $3,982 | $4,677 | $5,474 | $6,384 |
8 | $2,924 | $3,546 | $4,280 | $5,145 | $6,158 | $7,342 |
9 | $2,997 | $3,723 | $4,601 | $5,659 | $6,928 | $8,443 |
10 | $3,072 | $3,909 | $4,946 | $6,225 | $7,794 | $9,709 |
11 | $3,149 | $4,105 | $5,317 | $6,847 | $8,768 | $11,166 |
12 | $3,228 | $4,310 | $5,716 | $7,532 | $9,864 | $12,841 |
13 | $3,308 | $4,526 | $6,145 | $8,285 | $11,097 | $14,767 |
14 | $3,391 | $4,752 | $6,606 | $9,114 | $12,484 | $16,982 |
15 | $3,476 | $4,989 | $7,101 | $10,025 | $14,044 | $19,529 |
16 | $3,563 | $5,239 | $7,634 | $11,028 | $15,800 | $22,458 |
17 | $3,652 | $5,501 | $8,206 | $12,131 | $17,775 | $25,827 |
18 | $3,743 | $5,776 | $8,822 | $13,344 | $19,997 | $29,701 |
19 | $3,837 | $6,065 | $9,484 | $14,678 | $22,496 | $34,156 |
20 | $3,933 | $6,368 | $10,195 | $16,146 | $25,308 | $39,280 |
21 | $4,031 | $6,686 | $10,959 | $17,761 | $28,472 | $45,172 |
22 | $4,132 | $7,021 | $11,781 | $19,537 | $32,031 | $51,947 |
23 | $4,235 | $7,372 | $12,665 | $21,490 | $36,035 | $59,739 |
24 | $4,341 | $7,740 | $13,615 | $23,639 | $40,539 | $68,700 |
25 | $4,449 | $8,127 | $14,636 | $26,003 | $45,606 | $79,005 |
26 | $4,561 | $8,534 | $15,734 | $28,604 | $51,307 | $90,856 |
27 | $4,675 | $8,960 | $16,914 | $31,464 | $57,720 | $104,485 |
28 | $4,792 | $9,408 | $18,182 | $34,610 | $64,935 | $120,157 |
29 | $4,911 | $9,879 | $19,546 | $38,071 | $73,052 | $138,181 |
30 | $5,034 | $10,373 | $21,012 | $41,879 | $82,184 | $158,908 |