Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $280 | $280 | $280 | $280 | $280 | $280 |
1 | $287 | $294 | $301 | $308 | $315 | $322 |
2 | $294 | $309 | $324 | $339 | $354 | $370 |
3 | $302 | $324 | $348 | $373 | $399 | $426 |
4 | $309 | $340 | $374 | $410 | $449 | $490 |
5 | $317 | $357 | $402 | $451 | $505 | $563 |
6 | $325 | $375 | $432 | $496 | $568 | $648 |
7 | $333 | $394 | $465 | $546 | $639 | $745 |
8 | $341 | $414 | $499 | $600 | $718 | $857 |
9 | $350 | $434 | $537 | $660 | $808 | $985 |
10 | $358 | $456 | $577 | $726 | $909 | $1,133 |
11 | $367 | $479 | $620 | $799 | $1,023 | $1,303 |
12 | $377 | $503 | $667 | $879 | $1,151 | $1,498 |
13 | $386 | $528 | $717 | $967 | $1,295 | $1,723 |
14 | $396 | $554 | $771 | $1,063 | $1,456 | $1,981 |
15 | $406 | $582 | $828 | $1,170 | $1,638 | $2,278 |
16 | $416 | $611 | $891 | $1,287 | $1,843 | $2,620 |
17 | $426 | $642 | $957 | $1,415 | $2,074 | $3,013 |
18 | $437 | $674 | $1,029 | $1,557 | $2,333 | $3,465 |
19 | $448 | $708 | $1,106 | $1,712 | $2,625 | $3,985 |
20 | $459 | $743 | $1,189 | $1,884 | $2,953 | $4,583 |
21 | $470 | $780 | $1,279 | $2,072 | $3,322 | $5,270 |
22 | $482 | $819 | $1,374 | $2,279 | $3,737 | $6,061 |
23 | $494 | $860 | $1,478 | $2,507 | $4,204 | $6,970 |
24 | $506 | $903 | $1,588 | $2,758 | $4,730 | $8,015 |
25 | $519 | $948 | $1,708 | $3,034 | $5,321 | $9,217 |
26 | $532 | $996 | $1,836 | $3,337 | $5,986 | $10,600 |
27 | $545 | $1,045 | $1,973 | $3,671 | $6,734 | $12,190 |
28 | $559 | $1,098 | $2,121 | $4,038 | $7,576 | $14,018 |
29 | $573 | $1,153 | $2,280 | $4,442 | $8,523 | $16,121 |
30 | $587 | $1,210 | $2,451 | $4,886 | $9,588 | $18,539 |