Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,200 | $3,200 | $3,200 | $3,200 | $3,200 | $3,200 |
1 | $3,280 | $3,360 | $3,440 | $3,520 | $3,600 | $3,680 |
2 | $3,362 | $3,528 | $3,698 | $3,872 | $4,050 | $4,232 |
3 | $3,446 | $3,704 | $3,975 | $4,259 | $4,556 | $4,867 |
4 | $3,532 | $3,890 | $4,274 | $4,685 | $5,126 | $5,597 |
5 | $3,621 | $4,084 | $4,594 | $5,154 | $5,767 | $6,436 |
6 | $3,711 | $4,288 | $4,939 | $5,669 | $6,487 | $7,402 |
7 | $3,804 | $4,503 | $5,309 | $6,236 | $7,298 | $8,512 |
8 | $3,899 | $4,728 | $5,707 | $6,859 | $8,211 | $9,789 |
9 | $3,996 | $4,964 | $6,135 | $7,545 | $9,237 | $11,257 |
10 | $4,096 | $5,212 | $6,595 | $8,300 | $10,391 | $12,946 |
11 | $4,199 | $5,473 | $7,090 | $9,130 | $11,690 | $14,888 |
12 | $4,304 | $5,747 | $7,622 | $10,043 | $13,152 | $17,121 |
13 | $4,411 | $6,034 | $8,193 | $11,047 | $14,796 | $19,689 |
14 | $4,522 | $6,336 | $8,808 | $12,152 | $16,645 | $22,642 |
15 | $4,635 | $6,653 | $9,468 | $13,367 | $18,726 | $26,039 |
16 | $4,750 | $6,985 | $10,179 | $14,704 | $21,066 | $29,944 |
17 | $4,869 | $7,334 | $10,942 | $16,174 | $23,700 | $34,436 |
18 | $4,991 | $7,701 | $11,763 | $17,792 | $26,662 | $39,601 |
19 | $5,116 | $8,086 | $12,645 | $19,571 | $29,995 | $45,542 |
20 | $5,244 | $8,491 | $13,593 | $21,528 | $33,744 | $52,373 |
21 | $5,375 | $8,915 | $14,613 | $23,681 | $37,962 | $60,229 |
22 | $5,509 | $9,361 | $15,709 | $26,049 | $42,708 | $69,263 |
23 | $5,647 | $9,829 | $16,887 | $28,654 | $48,046 | $79,653 |
24 | $5,788 | $10,320 | $18,153 | $31,519 | $54,052 | $91,601 |
25 | $5,933 | $10,836 | $19,515 | $34,671 | $60,808 | $105,341 |
26 | $6,081 | $11,378 | $20,978 | $38,138 | $68,409 | $121,142 |
27 | $6,233 | $11,947 | $22,552 | $41,952 | $76,961 | $139,313 |
28 | $6,389 | $12,544 | $24,243 | $46,147 | $86,581 | $160,210 |
29 | $6,549 | $13,172 | $26,061 | $50,762 | $97,403 | $184,241 |
30 | $6,712 | $13,830 | $28,016 | $55,838 | $109,579 | $211,878 |