Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $230 | $230 | $230 | $230 | $230 | $230 |
1 | $236 | $242 | $247 | $253 | $259 | $265 |
2 | $242 | $254 | $266 | $278 | $291 | $304 |
3 | $248 | $266 | $286 | $306 | $327 | $350 |
4 | $254 | $280 | $307 | $337 | $368 | $402 |
5 | $260 | $294 | $330 | $370 | $414 | $463 |
6 | $267 | $308 | $355 | $407 | $466 | $532 |
7 | $273 | $324 | $382 | $448 | $525 | $612 |
8 | $280 | $340 | $410 | $493 | $590 | $704 |
9 | $287 | $357 | $441 | $542 | $664 | $809 |
10 | $294 | $375 | $474 | $597 | $747 | $930 |
11 | $302 | $393 | $510 | $656 | $840 | $1,070 |
12 | $309 | $413 | $548 | $722 | $945 | $1,231 |
13 | $317 | $434 | $589 | $794 | $1,063 | $1,415 |
14 | $325 | $455 | $633 | $873 | $1,196 | $1,627 |
15 | $333 | $478 | $681 | $961 | $1,346 | $1,872 |
16 | $341 | $502 | $732 | $1,057 | $1,514 | $2,152 |
17 | $350 | $527 | $786 | $1,163 | $1,703 | $2,475 |
18 | $359 | $554 | $845 | $1,279 | $1,916 | $2,846 |
19 | $368 | $581 | $909 | $1,407 | $2,156 | $3,273 |
20 | $377 | $610 | $977 | $1,547 | $2,425 | $3,764 |
21 | $386 | $641 | $1,050 | $1,702 | $2,729 | $4,329 |
22 | $396 | $673 | $1,129 | $1,872 | $3,070 | $4,978 |
23 | $406 | $706 | $1,214 | $2,059 | $3,453 | $5,725 |
24 | $416 | $742 | $1,305 | $2,265 | $3,885 | $6,584 |
25 | $426 | $779 | $1,403 | $2,492 | $4,371 | $7,571 |
26 | $437 | $818 | $1,508 | $2,741 | $4,917 | $8,707 |
27 | $448 | $859 | $1,621 | $3,015 | $5,532 | $10,013 |
28 | $459 | $902 | $1,742 | $3,317 | $6,223 | $11,515 |
29 | $471 | $947 | $1,873 | $3,649 | $7,001 | $13,242 |
30 | $482 | $994 | $2,014 | $4,013 | $7,876 | $15,229 |