Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $590 | $590 | $590 | $590 | $590 | $590 |
1 | $605 | $620 | $634 | $649 | $664 | $679 |
2 | $620 | $650 | $682 | $714 | $747 | $780 |
3 | $635 | $683 | $733 | $785 | $840 | $897 |
4 | $651 | $717 | $788 | $864 | $945 | $1,032 |
5 | $668 | $753 | $847 | $950 | $1,063 | $1,187 |
6 | $684 | $791 | $911 | $1,045 | $1,196 | $1,365 |
7 | $701 | $830 | $979 | $1,150 | $1,346 | $1,569 |
8 | $719 | $872 | $1,052 | $1,265 | $1,514 | $1,805 |
9 | $737 | $915 | $1,131 | $1,391 | $1,703 | $2,076 |
10 | $755 | $961 | $1,216 | $1,530 | $1,916 | $2,387 |
11 | $774 | $1,009 | $1,307 | $1,683 | $2,155 | $2,745 |
12 | $793 | $1,060 | $1,405 | $1,852 | $2,425 | $3,157 |
13 | $813 | $1,113 | $1,511 | $2,037 | $2,728 | $3,630 |
14 | $834 | $1,168 | $1,624 | $2,241 | $3,069 | $4,175 |
15 | $854 | $1,227 | $1,746 | $2,465 | $3,453 | $4,801 |
16 | $876 | $1,288 | $1,877 | $2,711 | $3,884 | $5,521 |
17 | $898 | $1,352 | $2,017 | $2,982 | $4,370 | $6,349 |
18 | $920 | $1,420 | $2,169 | $3,280 | $4,916 | $7,302 |
19 | $943 | $1,491 | $2,331 | $3,608 | $5,530 | $8,397 |
20 | $967 | $1,565 | $2,506 | $3,969 | $6,222 | $9,656 |
21 | $991 | $1,644 | $2,694 | $4,366 | $6,999 | $11,105 |
22 | $1,016 | $1,726 | $2,896 | $4,803 | $7,874 | $12,770 |
23 | $1,041 | $1,812 | $3,113 | $5,283 | $8,858 | $14,686 |
24 | $1,067 | $1,903 | $3,347 | $5,811 | $9,966 | $16,889 |
25 | $1,094 | $1,998 | $3,598 | $6,392 | $11,212 | $19,422 |
26 | $1,121 | $2,098 | $3,868 | $7,032 | $12,613 | $22,336 |
27 | $1,149 | $2,203 | $4,158 | $7,735 | $14,190 | $25,686 |
28 | $1,178 | $2,313 | $4,470 | $8,508 | $15,963 | $29,539 |
29 | $1,207 | $2,429 | $4,805 | $9,359 | $17,959 | $33,970 |
30 | $1,238 | $2,550 | $5,165 | $10,295 | $20,204 | $39,065 |