Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $270 | $270 | $270 | $270 | $270 | $270 |
1 | $277 | $284 | $290 | $297 | $304 | $311 |
2 | $284 | $298 | $312 | $327 | $342 | $357 |
3 | $291 | $313 | $335 | $359 | $384 | $411 |
4 | $298 | $328 | $361 | $395 | $432 | $472 |
5 | $305 | $345 | $388 | $435 | $487 | $543 |
6 | $313 | $362 | $417 | $478 | $547 | $625 |
7 | $321 | $380 | $448 | $526 | $616 | $718 |
8 | $329 | $399 | $482 | $579 | $693 | $826 |
9 | $337 | $419 | $518 | $637 | $779 | $950 |
10 | $346 | $440 | $556 | $700 | $877 | $1,092 |
11 | $354 | $462 | $598 | $770 | $986 | $1,256 |
12 | $363 | $485 | $643 | $847 | $1,110 | $1,445 |
13 | $372 | $509 | $691 | $932 | $1,248 | $1,661 |
14 | $382 | $535 | $743 | $1,025 | $1,404 | $1,910 |
15 | $391 | $561 | $799 | $1,128 | $1,580 | $2,197 |
16 | $401 | $589 | $859 | $1,241 | $1,777 | $2,527 |
17 | $411 | $619 | $923 | $1,365 | $2,000 | $2,906 |
18 | $421 | $650 | $992 | $1,501 | $2,250 | $3,341 |
19 | $432 | $682 | $1,067 | $1,651 | $2,531 | $3,843 |
20 | $442 | $716 | $1,147 | $1,816 | $2,847 | $4,419 |
21 | $453 | $752 | $1,233 | $1,998 | $3,203 | $5,082 |
22 | $465 | $790 | $1,325 | $2,198 | $3,603 | $5,844 |
23 | $476 | $829 | $1,425 | $2,418 | $4,054 | $6,721 |
24 | $488 | $871 | $1,532 | $2,659 | $4,561 | $7,729 |
25 | $501 | $914 | $1,647 | $2,925 | $5,131 | $8,888 |
26 | $513 | $960 | $1,770 | $3,218 | $5,772 | $10,221 |
27 | $526 | $1,008 | $1,903 | $3,540 | $6,494 | $11,755 |
28 | $539 | $1,058 | $2,046 | $3,894 | $7,305 | $13,518 |
29 | $553 | $1,111 | $2,199 | $4,283 | $8,218 | $15,545 |
30 | $566 | $1,167 | $2,364 | $4,711 | $9,246 | $17,877 |