Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $150 | $150 | $150 | $150 | $150 | $150 |
1 | $154 | $158 | $161 | $165 | $169 | $173 |
2 | $158 | $165 | $173 | $182 | $190 | $198 |
3 | $162 | $174 | $186 | $200 | $214 | $228 |
4 | $166 | $182 | $200 | $220 | $240 | $262 |
5 | $170 | $191 | $215 | $242 | $270 | $302 |
6 | $174 | $201 | $231 | $266 | $304 | $347 |
7 | $178 | $211 | $249 | $292 | $342 | $399 |
8 | $183 | $222 | $268 | $322 | $385 | $459 |
9 | $187 | $233 | $288 | $354 | $433 | $528 |
10 | $192 | $244 | $309 | $389 | $487 | $607 |
11 | $197 | $257 | $332 | $428 | $548 | $698 |
12 | $202 | $269 | $357 | $471 | $616 | $803 |
13 | $207 | $283 | $384 | $518 | $694 | $923 |
14 | $212 | $297 | $413 | $570 | $780 | $1,061 |
15 | $217 | $312 | $444 | $627 | $878 | $1,221 |
16 | $223 | $327 | $477 | $689 | $987 | $1,404 |
17 | $228 | $344 | $513 | $758 | $1,111 | $1,614 |
18 | $234 | $361 | $551 | $834 | $1,250 | $1,856 |
19 | $240 | $379 | $593 | $917 | $1,406 | $2,135 |
20 | $246 | $398 | $637 | $1,009 | $1,582 | $2,455 |
21 | $252 | $418 | $685 | $1,110 | $1,779 | $2,823 |
22 | $258 | $439 | $736 | $1,221 | $2,002 | $3,247 |
23 | $265 | $461 | $792 | $1,343 | $2,252 | $3,734 |
24 | $271 | $484 | $851 | $1,477 | $2,534 | $4,294 |
25 | $278 | $508 | $915 | $1,625 | $2,850 | $4,938 |
26 | $285 | $533 | $983 | $1,788 | $3,207 | $5,679 |
27 | $292 | $560 | $1,057 | $1,966 | $3,608 | $6,530 |
28 | $299 | $588 | $1,136 | $2,163 | $4,058 | $7,510 |
29 | $307 | $617 | $1,222 | $2,379 | $4,566 | $8,636 |
30 | $315 | $648 | $1,313 | $2,617 | $5,136 | $9,932 |