Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $330 | $330 | $330 | $330 | $330 | $330 |
1 | $338 | $347 | $355 | $363 | $371 | $380 |
2 | $347 | $364 | $381 | $399 | $418 | $436 |
3 | $355 | $382 | $410 | $439 | $470 | $502 |
4 | $364 | $401 | $441 | $483 | $529 | $577 |
5 | $373 | $421 | $474 | $531 | $595 | $664 |
6 | $383 | $442 | $509 | $585 | $669 | $763 |
7 | $392 | $464 | $547 | $643 | $753 | $878 |
8 | $402 | $488 | $589 | $707 | $847 | $1,009 |
9 | $412 | $512 | $633 | $778 | $953 | $1,161 |
10 | $422 | $538 | $680 | $856 | $1,072 | $1,335 |
11 | $433 | $564 | $731 | $942 | $1,206 | $1,535 |
12 | $444 | $593 | $786 | $1,036 | $1,356 | $1,766 |
13 | $455 | $622 | $845 | $1,139 | $1,526 | $2,030 |
14 | $466 | $653 | $908 | $1,253 | $1,717 | $2,335 |
15 | $478 | $686 | $976 | $1,378 | $1,931 | $2,685 |
16 | $490 | $720 | $1,050 | $1,516 | $2,172 | $3,088 |
17 | $502 | $756 | $1,128 | $1,668 | $2,444 | $3,551 |
18 | $515 | $794 | $1,213 | $1,835 | $2,750 | $4,084 |
19 | $528 | $834 | $1,304 | $2,018 | $3,093 | $4,696 |
20 | $541 | $876 | $1,402 | $2,220 | $3,480 | $5,401 |
21 | $554 | $919 | $1,507 | $2,442 | $3,915 | $6,211 |
22 | $568 | $965 | $1,620 | $2,686 | $4,404 | $7,143 |
23 | $582 | $1,014 | $1,741 | $2,955 | $4,955 | $8,214 |
24 | $597 | $1,064 | $1,872 | $3,250 | $5,574 | $9,446 |
25 | $612 | $1,117 | $2,012 | $3,575 | $6,271 | $10,863 |
26 | $627 | $1,173 | $2,163 | $3,933 | $7,055 | $12,493 |
27 | $643 | $1,232 | $2,326 | $4,326 | $7,937 | $14,367 |
28 | $659 | $1,294 | $2,500 | $4,759 | $8,929 | $16,522 |
29 | $675 | $1,358 | $2,688 | $5,235 | $10,045 | $19,000 |
30 | $692 | $1,426 | $2,889 | $5,758 | $11,300 | $21,850 |