Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $350 | $350 | $350 | $350 | $350 | $350 |
1 | $359 | $368 | $376 | $385 | $394 | $403 |
2 | $368 | $386 | $404 | $424 | $443 | $463 |
3 | $377 | $405 | $435 | $466 | $498 | $532 |
4 | $386 | $425 | $467 | $512 | $561 | $612 |
5 | $396 | $447 | $502 | $564 | $631 | $704 |
6 | $406 | $469 | $540 | $620 | $710 | $810 |
7 | $416 | $492 | $581 | $682 | $798 | $931 |
8 | $426 | $517 | $624 | $750 | $898 | $1,071 |
9 | $437 | $543 | $671 | $825 | $1,010 | $1,231 |
10 | $448 | $570 | $721 | $908 | $1,137 | $1,416 |
11 | $459 | $599 | $775 | $999 | $1,279 | $1,628 |
12 | $471 | $629 | $834 | $1,098 | $1,438 | $1,873 |
13 | $482 | $660 | $896 | $1,208 | $1,618 | $2,153 |
14 | $495 | $693 | $963 | $1,329 | $1,821 | $2,476 |
15 | $507 | $728 | $1,036 | $1,462 | $2,048 | $2,848 |
16 | $520 | $764 | $1,113 | $1,608 | $2,304 | $3,275 |
17 | $533 | $802 | $1,197 | $1,769 | $2,592 | $3,766 |
18 | $546 | $842 | $1,287 | $1,946 | $2,916 | $4,331 |
19 | $560 | $884 | $1,383 | $2,141 | $3,281 | $4,981 |
20 | $574 | $929 | $1,487 | $2,355 | $3,691 | $5,728 |
21 | $588 | $975 | $1,598 | $2,590 | $4,152 | $6,588 |
22 | $603 | $1,024 | $1,718 | $2,849 | $4,671 | $7,576 |
23 | $618 | $1,075 | $1,847 | $3,134 | $5,255 | $8,712 |
24 | $633 | $1,129 | $1,986 | $3,447 | $5,912 | $10,019 |
25 | $649 | $1,185 | $2,134 | $3,792 | $6,651 | $11,522 |
26 | $665 | $1,244 | $2,295 | $4,171 | $7,482 | $13,250 |
27 | $682 | $1,307 | $2,467 | $4,588 | $8,418 | $15,237 |
28 | $699 | $1,372 | $2,652 | $5,047 | $9,470 | $17,523 |
29 | $716 | $1,441 | $2,850 | $5,552 | $10,653 | $20,151 |
30 | $734 | $1,513 | $3,064 | $6,107 | $11,985 | $23,174 |