Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $310 | $310 | $310 | $310 | $310 | $310 |
1 | $318 | $326 | $333 | $341 | $349 | $357 |
2 | $326 | $342 | $358 | $375 | $392 | $410 |
3 | $334 | $359 | $385 | $413 | $441 | $471 |
4 | $342 | $377 | $414 | $454 | $497 | $542 |
5 | $351 | $396 | $445 | $499 | $559 | $624 |
6 | $360 | $415 | $478 | $549 | $628 | $717 |
7 | $368 | $436 | $514 | $604 | $707 | $825 |
8 | $378 | $458 | $553 | $665 | $795 | $948 |
9 | $387 | $481 | $594 | $731 | $895 | $1,091 |
10 | $397 | $505 | $639 | $804 | $1,007 | $1,254 |
11 | $407 | $530 | $687 | $884 | $1,133 | $1,442 |
12 | $417 | $557 | $738 | $973 | $1,274 | $1,659 |
13 | $427 | $585 | $794 | $1,070 | $1,433 | $1,907 |
14 | $438 | $614 | $853 | $1,177 | $1,612 | $2,193 |
15 | $449 | $644 | $917 | $1,295 | $1,814 | $2,522 |
16 | $460 | $677 | $986 | $1,424 | $2,041 | $2,901 |
17 | $472 | $711 | $1,060 | $1,567 | $2,296 | $3,336 |
18 | $483 | $746 | $1,139 | $1,724 | $2,583 | $3,836 |
19 | $496 | $783 | $1,225 | $1,896 | $2,906 | $4,412 |
20 | $508 | $823 | $1,317 | $2,086 | $3,269 | $5,074 |
21 | $521 | $864 | $1,416 | $2,294 | $3,678 | $5,835 |
22 | $534 | $907 | $1,522 | $2,523 | $4,137 | $6,710 |
23 | $547 | $952 | $1,636 | $2,776 | $4,654 | $7,716 |
24 | $561 | $1,000 | $1,759 | $3,053 | $5,236 | $8,874 |
25 | $575 | $1,050 | $1,890 | $3,359 | $5,891 | $10,205 |
26 | $589 | $1,102 | $2,032 | $3,695 | $6,627 | $11,736 |
27 | $604 | $1,157 | $2,185 | $4,064 | $7,456 | $13,496 |
28 | $619 | $1,215 | $2,349 | $4,471 | $8,387 | $15,520 |
29 | $634 | $1,276 | $2,525 | $4,918 | $9,436 | $17,848 |
30 | $650 | $1,340 | $2,714 | $5,409 | $10,615 | $20,526 |