Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $210 | $210 | $210 | $210 | $210 | $210 |
1 | $215 | $221 | $226 | $231 | $236 | $242 |
2 | $221 | $232 | $243 | $254 | $266 | $278 |
3 | $226 | $243 | $261 | $280 | $299 | $319 |
4 | $232 | $255 | $280 | $307 | $336 | $367 |
5 | $238 | $268 | $301 | $338 | $378 | $422 |
6 | $244 | $281 | $324 | $372 | $426 | $486 |
7 | $250 | $295 | $348 | $409 | $479 | $559 |
8 | $256 | $310 | $375 | $450 | $539 | $642 |
9 | $262 | $326 | $403 | $495 | $606 | $739 |
10 | $269 | $342 | $433 | $545 | $682 | $850 |
11 | $276 | $359 | $465 | $599 | $767 | $977 |
12 | $282 | $377 | $500 | $659 | $863 | $1,124 |
13 | $289 | $396 | $538 | $725 | $971 | $1,292 |
14 | $297 | $416 | $578 | $797 | $1,092 | $1,486 |
15 | $304 | $437 | $621 | $877 | $1,229 | $1,709 |
16 | $312 | $458 | $668 | $965 | $1,382 | $1,965 |
17 | $320 | $481 | $718 | $1,061 | $1,555 | $2,260 |
18 | $328 | $505 | $772 | $1,168 | $1,750 | $2,599 |
19 | $336 | $531 | $830 | $1,284 | $1,968 | $2,989 |
20 | $344 | $557 | $892 | $1,413 | $2,214 | $3,437 |
21 | $353 | $585 | $959 | $1,554 | $2,491 | $3,953 |
22 | $362 | $614 | $1,031 | $1,709 | $2,803 | $4,545 |
23 | $371 | $645 | $1,108 | $1,880 | $3,153 | $5,227 |
24 | $380 | $677 | $1,191 | $2,068 | $3,547 | $6,011 |
25 | $389 | $711 | $1,281 | $2,275 | $3,991 | $6,913 |
26 | $399 | $747 | $1,377 | $2,503 | $4,489 | $7,950 |
27 | $409 | $784 | $1,480 | $2,753 | $5,051 | $9,142 |
28 | $419 | $823 | $1,591 | $3,028 | $5,682 | $10,514 |
29 | $430 | $864 | $1,710 | $3,331 | $6,392 | $12,091 |
30 | $440 | $908 | $1,839 | $3,664 | $7,191 | $13,904 |