Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $200 | $200 | $200 | $200 | $200 | $200 |
1 | $205 | $210 | $215 | $220 | $225 | $230 |
2 | $210 | $221 | $231 | $242 | $253 | $265 |
3 | $215 | $232 | $248 | $266 | $285 | $304 |
4 | $221 | $243 | $267 | $293 | $320 | $350 |
5 | $226 | $255 | $287 | $322 | $360 | $402 |
6 | $232 | $268 | $309 | $354 | $405 | $463 |
7 | $238 | $281 | $332 | $390 | $456 | $532 |
8 | $244 | $295 | $357 | $429 | $513 | $612 |
9 | $250 | $310 | $383 | $472 | $577 | $704 |
10 | $256 | $326 | $412 | $519 | $649 | $809 |
11 | $262 | $342 | $443 | $571 | $731 | $930 |
12 | $269 | $359 | $476 | $628 | $822 | $1,070 |
13 | $276 | $377 | $512 | $690 | $925 | $1,231 |
14 | $283 | $396 | $550 | $759 | $1,040 | $1,415 |
15 | $290 | $416 | $592 | $835 | $1,170 | $1,627 |
16 | $297 | $437 | $636 | $919 | $1,317 | $1,872 |
17 | $304 | $458 | $684 | $1,011 | $1,481 | $2,152 |
18 | $312 | $481 | $735 | $1,112 | $1,666 | $2,475 |
19 | $320 | $505 | $790 | $1,223 | $1,875 | $2,846 |
20 | $328 | $531 | $850 | $1,345 | $2,109 | $3,273 |
21 | $336 | $557 | $913 | $1,480 | $2,373 | $3,764 |
22 | $344 | $585 | $982 | $1,628 | $2,669 | $4,329 |
23 | $353 | $614 | $1,055 | $1,791 | $3,003 | $4,978 |
24 | $362 | $645 | $1,135 | $1,970 | $3,378 | $5,725 |
25 | $371 | $677 | $1,220 | $2,167 | $3,801 | $6,584 |
26 | $380 | $711 | $1,311 | $2,384 | $4,276 | $7,571 |
27 | $390 | $747 | $1,409 | $2,622 | $4,810 | $8,707 |
28 | $399 | $784 | $1,515 | $2,884 | $5,411 | $10,013 |
29 | $409 | $823 | $1,629 | $3,173 | $6,088 | $11,515 |
30 | $420 | $864 | $1,751 | $3,490 | $6,849 | $13,242 |