Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $780 | $780 | $780 | $780 | $780 | $780 |
1 | $800 | $819 | $839 | $858 | $878 | $897 |
2 | $819 | $860 | $901 | $944 | $987 | $1,032 |
3 | $840 | $903 | $969 | $1,038 | $1,111 | $1,186 |
4 | $861 | $948 | $1,042 | $1,142 | $1,249 | $1,364 |
5 | $882 | $995 | $1,120 | $1,256 | $1,406 | $1,569 |
6 | $905 | $1,045 | $1,204 | $1,382 | $1,581 | $1,804 |
7 | $927 | $1,098 | $1,294 | $1,520 | $1,779 | $2,075 |
8 | $950 | $1,152 | $1,391 | $1,672 | $2,001 | $2,386 |
9 | $974 | $1,210 | $1,495 | $1,839 | $2,251 | $2,744 |
10 | $998 | $1,271 | $1,608 | $2,023 | $2,533 | $3,156 |
11 | $1,023 | $1,334 | $1,728 | $2,225 | $2,850 | $3,629 |
12 | $1,049 | $1,401 | $1,858 | $2,448 | $3,206 | $4,173 |
13 | $1,075 | $1,471 | $1,997 | $2,693 | $3,606 | $4,799 |
14 | $1,102 | $1,544 | $2,147 | $2,962 | $4,057 | $5,519 |
15 | $1,130 | $1,622 | $2,308 | $3,258 | $4,564 | $6,347 |
16 | $1,158 | $1,703 | $2,481 | $3,584 | $5,135 | $7,299 |
17 | $1,187 | $1,788 | $2,667 | $3,942 | $5,777 | $8,394 |
18 | $1,217 | $1,877 | $2,867 | $4,337 | $6,499 | $9,653 |
19 | $1,247 | $1,971 | $3,082 | $4,770 | $7,311 | $11,101 |
20 | $1,278 | $2,070 | $3,313 | $5,247 | $8,225 | $12,766 |
21 | $1,310 | $2,173 | $3,562 | $5,772 | $9,253 | $14,681 |
22 | $1,343 | $2,282 | $3,829 | $6,349 | $10,410 | $16,883 |
23 | $1,376 | $2,396 | $4,116 | $6,984 | $11,711 | $19,415 |
24 | $1,411 | $2,516 | $4,425 | $7,683 | $13,175 | $22,328 |
25 | $1,446 | $2,641 | $4,757 | $8,451 | $14,822 | $25,677 |
26 | $1,482 | $2,773 | $5,113 | $9,296 | $16,675 | $29,528 |
27 | $1,519 | $2,912 | $5,497 | $10,226 | $18,759 | $33,958 |
28 | $1,557 | $3,058 | $5,909 | $11,248 | $21,104 | $39,051 |
29 | $1,596 | $3,211 | $6,352 | $12,373 | $23,742 | $44,909 |
30 | $1,636 | $3,371 | $6,829 | $13,611 | $26,710 | $51,645 |