Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $290 | $290 | $290 | $290 | $290 | $290 |
1 | $297 | $305 | $312 | $319 | $326 | $334 |
2 | $305 | $320 | $335 | $351 | $367 | $384 |
3 | $312 | $336 | $360 | $386 | $413 | $441 |
4 | $320 | $352 | $387 | $425 | $465 | $507 |
5 | $328 | $370 | $416 | $467 | $523 | $583 |
6 | $336 | $389 | $448 | $514 | $588 | $671 |
7 | $345 | $408 | $481 | $565 | $661 | $771 |
8 | $353 | $428 | $517 | $622 | $744 | $887 |
9 | $362 | $450 | $556 | $684 | $837 | $1,020 |
10 | $371 | $472 | $598 | $752 | $942 | $1,173 |
11 | $381 | $496 | $643 | $827 | $1,059 | $1,349 |
12 | $390 | $521 | $691 | $910 | $1,192 | $1,552 |
13 | $400 | $547 | $743 | $1,001 | $1,341 | $1,784 |
14 | $410 | $574 | $798 | $1,101 | $1,508 | $2,052 |
15 | $420 | $603 | $858 | $1,211 | $1,697 | $2,360 |
16 | $431 | $633 | $922 | $1,333 | $1,909 | $2,714 |
17 | $441 | $665 | $992 | $1,466 | $2,148 | $3,121 |
18 | $452 | $698 | $1,066 | $1,612 | $2,416 | $3,589 |
19 | $464 | $733 | $1,146 | $1,774 | $2,718 | $4,127 |
20 | $475 | $769 | $1,232 | $1,951 | $3,058 | $4,746 |
21 | $487 | $808 | $1,324 | $2,146 | $3,440 | $5,458 |
22 | $499 | $848 | $1,424 | $2,361 | $3,870 | $6,277 |
23 | $512 | $891 | $1,530 | $2,597 | $4,354 | $7,219 |
24 | $525 | $935 | $1,645 | $2,856 | $4,898 | $8,301 |
25 | $538 | $982 | $1,769 | $3,142 | $5,511 | $9,546 |
26 | $551 | $1,031 | $1,901 | $3,456 | $6,200 | $10,978 |
27 | $565 | $1,083 | $2,044 | $3,802 | $6,975 | $12,625 |
28 | $579 | $1,137 | $2,197 | $4,182 | $7,846 | $14,519 |
29 | $593 | $1,194 | $2,362 | $4,600 | $8,827 | $16,697 |
30 | $608 | $1,253 | $2,539 | $5,060 | $9,931 | $19,201 |