Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $360 | $360 | $360 | $360 | $360 | $360 |
1 | $369 | $378 | $387 | $396 | $405 | $414 |
2 | $378 | $397 | $416 | $436 | $456 | $476 |
3 | $388 | $417 | $447 | $479 | $513 | $548 |
4 | $397 | $438 | $481 | $527 | $577 | $630 |
5 | $407 | $459 | $517 | $580 | $649 | $724 |
6 | $417 | $482 | $556 | $638 | $730 | $833 |
7 | $428 | $507 | $597 | $702 | $821 | $958 |
8 | $439 | $532 | $642 | $772 | $924 | $1,101 |
9 | $450 | $558 | $690 | $849 | $1,039 | $1,266 |
10 | $461 | $586 | $742 | $934 | $1,169 | $1,456 |
11 | $472 | $616 | $798 | $1,027 | $1,315 | $1,675 |
12 | $484 | $647 | $857 | $1,130 | $1,480 | $1,926 |
13 | $496 | $679 | $922 | $1,243 | $1,665 | $2,215 |
14 | $509 | $713 | $991 | $1,367 | $1,873 | $2,547 |
15 | $521 | $748 | $1,065 | $1,504 | $2,107 | $2,929 |
16 | $534 | $786 | $1,145 | $1,654 | $2,370 | $3,369 |
17 | $548 | $825 | $1,231 | $1,820 | $2,666 | $3,874 |
18 | $561 | $866 | $1,323 | $2,002 | $2,999 | $4,455 |
19 | $576 | $910 | $1,423 | $2,202 | $3,374 | $5,123 |
20 | $590 | $955 | $1,529 | $2,422 | $3,796 | $5,892 |
21 | $605 | $1,003 | $1,644 | $2,664 | $4,271 | $6,776 |
22 | $620 | $1,053 | $1,767 | $2,930 | $4,805 | $7,792 |
23 | $635 | $1,106 | $1,900 | $3,224 | $5,405 | $8,961 |
24 | $651 | $1,161 | $2,042 | $3,546 | $6,081 | $10,305 |
25 | $667 | $1,219 | $2,195 | $3,900 | $6,841 | $11,851 |
26 | $684 | $1,280 | $2,360 | $4,291 | $7,696 | $13,628 |
27 | $701 | $1,344 | $2,537 | $4,720 | $8,658 | $15,673 |
28 | $719 | $1,411 | $2,727 | $5,192 | $9,740 | $18,024 |
29 | $737 | $1,482 | $2,932 | $5,711 | $10,958 | $20,727 |
30 | $755 | $1,556 | $3,152 | $6,282 | $12,328 | $23,836 |