Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,500 | $3,500 | $3,500 | $3,500 | $3,500 | $3,500 |
1 | $3,588 | $3,675 | $3,763 | $3,850 | $3,938 | $4,025 |
2 | $3,677 | $3,859 | $4,045 | $4,235 | $4,430 | $4,629 |
3 | $3,769 | $4,052 | $4,348 | $4,659 | $4,983 | $5,323 |
4 | $3,863 | $4,254 | $4,674 | $5,124 | $5,606 | $6,122 |
5 | $3,960 | $4,467 | $5,025 | $5,637 | $6,307 | $7,040 |
6 | $4,059 | $4,690 | $5,402 | $6,200 | $7,096 | $8,096 |
7 | $4,160 | $4,925 | $5,807 | $6,821 | $7,982 | $9,310 |
8 | $4,264 | $5,171 | $6,242 | $7,503 | $8,980 | $10,707 |
9 | $4,371 | $5,430 | $6,710 | $8,253 | $10,103 | $12,313 |
10 | $4,480 | $5,701 | $7,214 | $9,078 | $11,366 | $14,159 |
11 | $4,592 | $5,986 | $7,755 | $9,986 | $12,786 | $16,283 |
12 | $4,707 | $6,285 | $8,336 | $10,984 | $14,385 | $18,726 |
13 | $4,825 | $6,600 | $8,961 | $12,083 | $16,183 | $21,535 |
14 | $4,945 | $6,930 | $9,634 | $13,291 | $18,206 | $24,765 |
15 | $5,069 | $7,276 | $10,356 | $14,620 | $20,481 | $28,480 |
16 | $5,196 | $7,640 | $11,133 | $16,082 | $23,041 | $32,752 |
17 | $5,326 | $8,022 | $11,968 | $17,691 | $25,922 | $37,664 |
18 | $5,459 | $8,423 | $12,865 | $19,460 | $29,162 | $43,314 |
19 | $5,595 | $8,844 | $13,830 | $21,406 | $32,807 | $49,811 |
20 | $5,735 | $9,287 | $14,867 | $23,546 | $36,908 | $57,283 |
21 | $5,879 | $9,751 | $15,983 | $25,901 | $41,521 | $65,875 |
22 | $6,025 | $10,238 | $17,181 | $28,491 | $46,711 | $75,757 |
23 | $6,176 | $10,750 | $18,470 | $31,340 | $52,550 | $87,120 |
24 | $6,331 | $11,288 | $19,855 | $34,474 | $59,119 | $100,188 |
25 | $6,489 | $11,852 | $21,344 | $37,921 | $66,509 | $115,216 |
26 | $6,651 | $12,445 | $22,945 | $41,714 | $74,823 | $132,499 |
27 | $6,817 | $13,067 | $24,666 | $45,885 | $84,176 | $152,374 |
28 | $6,988 | $13,720 | $26,516 | $50,473 | $94,698 | $175,230 |
29 | $7,162 | $14,406 | $28,505 | $55,521 | $106,535 | $201,514 |
30 | $7,341 | $15,127 | $30,642 | $61,073 | $119,852 | $231,741 |