Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $2,600 | $2,600 | $2,600 | $2,600 | $2,600 | $2,600 |
1 | $2,665 | $2,730 | $2,795 | $2,860 | $2,925 | $2,990 |
2 | $2,732 | $2,867 | $3,005 | $3,146 | $3,291 | $3,439 |
3 | $2,800 | $3,010 | $3,230 | $3,461 | $3,702 | $3,954 |
4 | $2,870 | $3,160 | $3,472 | $3,807 | $4,165 | $4,547 |
5 | $2,942 | $3,318 | $3,733 | $4,187 | $4,685 | $5,230 |
6 | $3,015 | $3,484 | $4,013 | $4,606 | $5,271 | $6,014 |
7 | $3,091 | $3,658 | $4,314 | $5,067 | $5,930 | $6,916 |
8 | $3,168 | $3,841 | $4,637 | $5,573 | $6,671 | $7,953 |
9 | $3,247 | $4,033 | $4,985 | $6,131 | $7,505 | $9,146 |
10 | $3,328 | $4,235 | $5,359 | $6,744 | $8,443 | $10,518 |
11 | $3,411 | $4,447 | $5,761 | $7,418 | $9,498 | $12,096 |
12 | $3,497 | $4,669 | $6,193 | $8,160 | $10,686 | $13,911 |
13 | $3,584 | $4,903 | $6,657 | $8,976 | $12,021 | $15,997 |
14 | $3,674 | $5,148 | $7,156 | $9,873 | $13,524 | $18,397 |
15 | $3,766 | $5,405 | $7,693 | $10,861 | $15,215 | $21,156 |
16 | $3,860 | $5,675 | $8,270 | $11,947 | $17,116 | $24,330 |
17 | $3,956 | $5,959 | $8,890 | $13,142 | $19,256 | $27,979 |
18 | $4,055 | $6,257 | $9,557 | $14,456 | $21,663 | $32,176 |
19 | $4,156 | $6,570 | $10,274 | $15,901 | $24,371 | $37,003 |
20 | $4,260 | $6,899 | $11,044 | $17,491 | $27,417 | $42,553 |
21 | $4,367 | $7,244 | $11,873 | $19,241 | $30,844 | $48,936 |
22 | $4,476 | $7,606 | $12,763 | $21,165 | $34,700 | $56,276 |
23 | $4,588 | $7,986 | $13,720 | $23,281 | $39,037 | $64,718 |
24 | $4,703 | $8,385 | $14,749 | $25,609 | $43,917 | $74,425 |
25 | $4,820 | $8,805 | $15,856 | $28,170 | $49,407 | $85,589 |
26 | $4,941 | $9,245 | $17,045 | $30,987 | $55,583 | $98,428 |
27 | $5,064 | $9,707 | $18,323 | $34,086 | $62,530 | $113,192 |
28 | $5,191 | $10,192 | $19,697 | $37,495 | $70,347 | $130,171 |
29 | $5,321 | $10,702 | $21,175 | $41,244 | $79,140 | $149,696 |
30 | $5,454 | $11,237 | $22,763 | $45,368 | $89,033 | $172,151 |