Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $3,600 | $3,600 | $3,600 | $3,600 | $3,600 | $3,600 |
1 | $3,690 | $3,780 | $3,870 | $3,960 | $4,050 | $4,140 |
2 | $3,782 | $3,969 | $4,160 | $4,356 | $4,556 | $4,761 |
3 | $3,877 | $4,167 | $4,472 | $4,792 | $5,126 | $5,475 |
4 | $3,974 | $4,376 | $4,808 | $5,271 | $5,767 | $6,296 |
5 | $4,073 | $4,595 | $5,168 | $5,798 | $6,487 | $7,241 |
6 | $4,175 | $4,824 | $5,556 | $6,378 | $7,298 | $8,327 |
7 | $4,279 | $5,066 | $5,973 | $7,015 | $8,211 | $9,576 |
8 | $4,386 | $5,319 | $6,421 | $7,717 | $9,237 | $11,012 |
9 | $4,496 | $5,585 | $6,902 | $8,489 | $10,391 | $12,664 |
10 | $4,608 | $5,864 | $7,420 | $9,337 | $11,690 | $14,564 |
11 | $4,724 | $6,157 | $7,976 | $10,271 | $13,152 | $16,749 |
12 | $4,842 | $6,465 | $8,574 | $11,298 | $14,796 | $19,261 |
13 | $4,963 | $6,788 | $9,217 | $12,428 | $16,645 | $22,150 |
14 | $5,087 | $7,128 | $9,909 | $13,671 | $18,726 | $25,473 |
15 | $5,214 | $7,484 | $10,652 | $15,038 | $21,066 | $29,293 |
16 | $5,344 | $7,858 | $11,451 | $16,542 | $23,700 | $33,687 |
17 | $5,478 | $8,251 | $12,310 | $18,196 | $26,662 | $38,741 |
18 | $5,615 | $8,664 | $13,233 | $20,016 | $29,995 | $44,552 |
19 | $5,755 | $9,097 | $14,225 | $22,017 | $33,744 | $51,234 |
20 | $5,899 | $9,552 | $15,292 | $24,219 | $37,962 | $58,920 |
21 | $6,046 | $10,029 | $16,439 | $26,641 | $42,708 | $67,757 |
22 | $6,198 | $10,531 | $17,672 | $29,305 | $48,046 | $77,921 |
23 | $6,353 | $11,057 | $18,998 | $32,235 | $54,052 | $89,609 |
24 | $6,511 | $11,610 | $20,422 | $35,459 | $60,808 | $103,051 |
25 | $6,674 | $12,191 | $21,954 | $39,005 | $68,409 | $118,508 |
26 | $6,841 | $12,800 | $23,601 | $42,905 | $76,961 | $136,284 |
27 | $7,012 | $13,440 | $25,371 | $47,196 | $86,581 | $156,727 |
28 | $7,187 | $14,112 | $27,273 | $51,916 | $97,403 | $180,236 |
29 | $7,367 | $14,818 | $29,319 | $57,107 | $109,579 | $207,272 |
30 | $7,551 | $15,559 | $31,518 | $62,818 | $123,276 | $238,362 |