Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $190 | $190 | $190 | $190 | $190 | $190 |
1 | $195 | $200 | $204 | $209 | $214 | $219 |
2 | $200 | $209 | $220 | $230 | $240 | $251 |
3 | $205 | $220 | $236 | $253 | $271 | $289 |
4 | $210 | $231 | $254 | $278 | $304 | $332 |
5 | $215 | $242 | $273 | $306 | $342 | $382 |
6 | $220 | $255 | $293 | $337 | $385 | $439 |
7 | $226 | $267 | $315 | $370 | $433 | $505 |
8 | $231 | $281 | $339 | $407 | $487 | $581 |
9 | $237 | $295 | $364 | $448 | $548 | $668 |
10 | $243 | $309 | $392 | $493 | $617 | $769 |
11 | $249 | $325 | $421 | $542 | $694 | $884 |
12 | $256 | $341 | $453 | $596 | $781 | $1,017 |
13 | $262 | $358 | $486 | $656 | $878 | $1,169 |
14 | $268 | $376 | $523 | $722 | $988 | $1,344 |
15 | $275 | $395 | $562 | $794 | $1,112 | $1,546 |
16 | $282 | $415 | $604 | $873 | $1,251 | $1,778 |
17 | $289 | $435 | $650 | $960 | $1,407 | $2,045 |
18 | $296 | $457 | $698 | $1,056 | $1,583 | $2,351 |
19 | $304 | $480 | $751 | $1,162 | $1,781 | $2,704 |
20 | $311 | $504 | $807 | $1,278 | $2,004 | $3,110 |
21 | $319 | $529 | $868 | $1,406 | $2,254 | $3,576 |
22 | $327 | $556 | $933 | $1,547 | $2,536 | $4,113 |
23 | $335 | $584 | $1,003 | $1,701 | $2,853 | $4,729 |
24 | $344 | $613 | $1,078 | $1,871 | $3,209 | $5,439 |
25 | $352 | $643 | $1,159 | $2,059 | $3,610 | $6,255 |
26 | $361 | $676 | $1,246 | $2,264 | $4,062 | $7,193 |
27 | $370 | $709 | $1,339 | $2,491 | $4,570 | $8,272 |
28 | $379 | $745 | $1,439 | $2,740 | $5,141 | $9,512 |
29 | $389 | $782 | $1,547 | $3,014 | $5,783 | $10,939 |
30 | $399 | $821 | $1,663 | $3,315 | $6,506 | $12,580 |