Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $730 | $730 | $730 | $730 | $730 | $730 |
1 | $748 | $767 | $785 | $803 | $821 | $840 |
2 | $767 | $805 | $844 | $883 | $924 | $965 |
3 | $786 | $845 | $907 | $972 | $1,039 | $1,110 |
4 | $806 | $887 | $975 | $1,069 | $1,169 | $1,277 |
5 | $826 | $932 | $1,048 | $1,176 | $1,315 | $1,468 |
6 | $847 | $978 | $1,127 | $1,293 | $1,480 | $1,689 |
7 | $868 | $1,027 | $1,211 | $1,423 | $1,665 | $1,942 |
8 | $889 | $1,079 | $1,302 | $1,565 | $1,873 | $2,233 |
9 | $912 | $1,132 | $1,400 | $1,721 | $2,107 | $2,568 |
10 | $934 | $1,189 | $1,505 | $1,893 | $2,371 | $2,953 |
11 | $958 | $1,249 | $1,617 | $2,083 | $2,667 | $3,396 |
12 | $982 | $1,311 | $1,739 | $2,291 | $3,000 | $3,906 |
13 | $1,006 | $1,377 | $1,869 | $2,520 | $3,375 | $4,492 |
14 | $1,031 | $1,445 | $2,009 | $2,772 | $3,797 | $5,165 |
15 | $1,057 | $1,518 | $2,160 | $3,049 | $4,272 | $5,940 |
16 | $1,084 | $1,593 | $2,322 | $3,354 | $4,806 | $6,831 |
17 | $1,111 | $1,673 | $2,496 | $3,690 | $5,406 | $7,856 |
18 | $1,139 | $1,757 | $2,683 | $4,059 | $6,082 | $9,034 |
19 | $1,167 | $1,845 | $2,885 | $4,465 | $6,843 | $10,389 |
20 | $1,196 | $1,937 | $3,101 | $4,911 | $7,698 | $11,948 |
21 | $1,226 | $2,034 | $3,334 | $5,402 | $8,660 | $13,740 |
22 | $1,257 | $2,135 | $3,584 | $5,942 | $9,743 | $15,801 |
23 | $1,288 | $2,242 | $3,852 | $6,537 | $10,961 | $18,171 |
24 | $1,320 | $2,354 | $4,141 | $7,190 | $12,331 | $20,896 |
25 | $1,353 | $2,472 | $4,452 | $7,909 | $13,872 | $24,031 |