Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $820 | $820 | $820 | $820 | $820 | $820 |
1 | $841 | $861 | $882 | $902 | $923 | $943 |
2 | $862 | $904 | $948 | $992 | $1,038 | $1,084 |
3 | $883 | $949 | $1,019 | $1,091 | $1,168 | $1,247 |
4 | $905 | $997 | $1,095 | $1,201 | $1,313 | $1,434 |
5 | $928 | $1,047 | $1,177 | $1,321 | $1,478 | $1,649 |
6 | $951 | $1,099 | $1,266 | $1,453 | $1,662 | $1,897 |
7 | $975 | $1,154 | $1,360 | $1,598 | $1,870 | $2,181 |
8 | $999 | $1,212 | $1,462 | $1,758 | $2,104 | $2,508 |
9 | $1,024 | $1,272 | $1,572 | $1,934 | $2,367 | $2,885 |
10 | $1,050 | $1,336 | $1,690 | $2,127 | $2,663 | $3,317 |
11 | $1,076 | $1,402 | $1,817 | $2,340 | $2,996 | $3,815 |
12 | $1,103 | $1,473 | $1,953 | $2,574 | $3,370 | $4,387 |
13 | $1,130 | $1,546 | $2,100 | $2,831 | $3,791 | $5,045 |
14 | $1,159 | $1,624 | $2,257 | $3,114 | $4,265 | $5,802 |
15 | $1,188 | $1,705 | $2,426 | $3,425 | $4,798 | $6,672 |
16 | $1,217 | $1,790 | $2,608 | $3,768 | $5,398 | $7,673 |
17 | $1,248 | $1,879 | $2,804 | $4,145 | $6,073 | $8,824 |
18 | $1,279 | $1,973 | $3,014 | $4,559 | $6,832 | $10,148 |
19 | $1,311 | $2,072 | $3,240 | $5,015 | $7,686 | $11,670 |
20 | $1,344 | $2,176 | $3,483 | $5,517 | $8,647 | $13,421 |
21 | $1,377 | $2,284 | $3,744 | $6,068 | $9,728 | $15,434 |
22 | $1,412 | $2,399 | $4,025 | $6,675 | $10,944 | $17,749 |
23 | $1,447 | $2,519 | $4,327 | $7,343 | $12,312 | $20,411 |
24 | $1,483 | $2,645 | $4,652 | $8,077 | $13,851 | $23,473 |
25 | $1,520 | $2,777 | $5,001 | $8,884 | $15,582 | $26,994 |
26 | $1,558 | $2,916 | $5,376 | $9,773 | $17,530 | $31,043 |
27 | $1,597 | $3,061 | $5,779 | $10,750 | $19,721 | $35,699 |
28 | $1,637 | $3,215 | $6,212 | $11,825 | $22,186 | $41,054 |
29 | $1,678 | $3,375 | $6,678 | $13,008 | $24,960 | $47,212 |
30 | $1,720 | $3,544 | $7,179 | $14,309 | $28,080 | $54,294 |