Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 |
1 | $3,075 | $3,150 | $3,225 | $3,300 | $3,375 | $3,450 |
2 | $3,152 | $3,308 | $3,467 | $3,630 | $3,797 | $3,968 |
3 | $3,231 | $3,473 | $3,727 | $3,993 | $4,271 | $4,563 |
4 | $3,311 | $3,647 | $4,006 | $4,392 | $4,805 | $5,247 |
5 | $3,394 | $3,829 | $4,307 | $4,832 | $5,406 | $6,034 |
6 | $3,479 | $4,020 | $4,630 | $5,315 | $6,082 | $6,939 |
7 | $3,566 | $4,221 | $4,977 | $5,846 | $6,842 | $7,980 |
8 | $3,655 | $4,432 | $5,350 | $6,431 | $7,697 | $9,177 |
9 | $3,747 | $4,654 | $5,752 | $7,074 | $8,660 | $10,554 |
10 | $3,840 | $4,887 | $6,183 | $7,781 | $9,742 | $12,137 |
11 | $3,936 | $5,131 | $6,647 | $8,559 | $10,960 | $13,957 |
12 | $4,035 | $5,388 | $7,145 | $9,415 | $12,330 | $16,051 |
13 | $4,136 | $5,657 | $7,681 | $10,357 | $13,871 | $18,458 |
14 | $4,239 | $5,940 | $8,257 | $11,392 | $15,605 | $21,227 |
15 | $4,345 | $6,237 | $8,877 | $12,532 | $17,555 | $24,411 |
16 | $4,454 | $6,549 | $9,542 | $13,785 | $19,750 | $28,073 |
17 | $4,565 | $6,876 | $10,258 | $15,163 | $22,218 | $32,284 |
18 | $4,679 | $7,220 | $11,027 | $16,680 | $24,996 | $37,126 |
19 | $4,796 | $7,581 | $11,854 | $18,348 | $28,120 | $42,695 |
20 | $4,916 | $7,960 | $12,744 | $20,182 | $31,635 | $49,100 |
21 | $5,039 | $8,358 | $13,699 | $22,201 | $35,590 | $56,465 |
22 | $5,165 | $8,776 | $14,727 | $24,421 | $40,038 | $64,934 |
23 | $5,294 | $9,215 | $15,831 | $26,863 | $45,043 | $74,674 |
24 | $5,426 | $9,675 | $17,019 | $29,549 | $50,674 | $85,876 |
25 | $5,562 | $10,159 | $18,295 | $32,504 | $57,008 | $98,757 |
26 | $5,701 | $10,667 | $19,667 | $35,755 | $64,134 | $113,570 |
27 | $5,843 | $11,200 | $21,142 | $39,330 | $72,151 | $130,606 |
28 | $5,989 | $11,760 | $22,728 | $43,263 | $81,169 | $150,197 |
29 | $6,139 | $12,348 | $24,432 | $47,589 | $91,315 | $172,726 |
30 | $6,293 | $12,966 | $26,265 | $52,348 | $102,730 | $198,635 |