Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $170 | $170 | $170 | $170 | $170 | $170 |
1 | $174 | $179 | $183 | $187 | $191 | $196 |
2 | $179 | $187 | $196 | $206 | $215 | $225 |
3 | $183 | $197 | $211 | $226 | $242 | $259 |
4 | $188 | $207 | $227 | $249 | $272 | $297 |
5 | $192 | $217 | $244 | $274 | $306 | $342 |
6 | $197 | $228 | $262 | $301 | $345 | $393 |
7 | $202 | $239 | $282 | $331 | $388 | $452 |
8 | $207 | $251 | $303 | $364 | $436 | $520 |
9 | $212 | $264 | $326 | $401 | $491 | $598 |
10 | $218 | $277 | $350 | $441 | $552 | $688 |
11 | $223 | $291 | $377 | $485 | $621 | $791 |
12 | $229 | $305 | $405 | $534 | $699 | $910 |
13 | $234 | $321 | $435 | $587 | $786 | $1,046 |
14 | $240 | $337 | $468 | $646 | $884 | $1,203 |
15 | $246 | $353 | $503 | $710 | $995 | $1,383 |
16 | $252 | $371 | $541 | $781 | $1,119 | $1,591 |
17 | $259 | $390 | $581 | $859 | $1,259 | $1,829 |
18 | $265 | $409 | $625 | $945 | $1,416 | $2,104 |
19 | $272 | $430 | $672 | $1,040 | $1,593 | $2,419 |
20 | $279 | $451 | $722 | $1,144 | $1,793 | $2,782 |
21 | $286 | $474 | $776 | $1,258 | $2,017 | $3,200 |
22 | $293 | $497 | $835 | $1,384 | $2,269 | $3,680 |
23 | $300 | $522 | $897 | $1,522 | $2,552 | $4,232 |
24 | $307 | $548 | $964 | $1,674 | $2,872 | $4,866 |
25 | $315 | $576 | $1,037 | $1,842 | $3,230 | $5,596 |
26 | $323 | $604 | $1,114 | $2,026 | $3,634 | $6,436 |
27 | $331 | $635 | $1,198 | $2,229 | $4,089 | $7,401 |
28 | $339 | $666 | $1,288 | $2,452 | $4,600 | $8,511 |
29 | $348 | $700 | $1,385 | $2,697 | $5,175 | $9,788 |
30 | $357 | $735 | $1,488 | $2,966 | $5,821 | $11,256 |