Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $640 | $640 | $640 | $640 | $640 | $640 |
1 | $656 | $672 | $688 | $704 | $720 | $736 |
2 | $672 | $706 | $740 | $774 | $810 | $846 |
3 | $689 | $741 | $795 | $852 | $911 | $973 |
4 | $706 | $778 | $855 | $937 | $1,025 | $1,119 |
5 | $724 | $817 | $919 | $1,031 | $1,153 | $1,287 |
6 | $742 | $858 | $988 | $1,134 | $1,297 | $1,480 |
7 | $761 | $901 | $1,062 | $1,247 | $1,460 | $1,702 |
8 | $780 | $946 | $1,141 | $1,372 | $1,642 | $1,958 |
9 | $799 | $993 | $1,227 | $1,509 | $1,847 | $2,251 |
10 | $819 | $1,042 | $1,319 | $1,660 | $2,078 | $2,589 |
11 | $840 | $1,095 | $1,418 | $1,826 | $2,338 | $2,978 |
12 | $861 | $1,149 | $1,524 | $2,009 | $2,630 | $3,424 |
13 | $882 | $1,207 | $1,639 | $2,209 | $2,959 | $3,938 |
14 | $904 | $1,267 | $1,762 | $2,430 | $3,329 | $4,528 |
15 | $927 | $1,331 | $1,894 | $2,673 | $3,745 | $5,208 |
16 | $950 | $1,397 | $2,036 | $2,941 | $4,213 | $5,989 |
17 | $974 | $1,467 | $2,188 | $3,235 | $4,740 | $6,887 |
18 | $998 | $1,540 | $2,353 | $3,558 | $5,332 | $7,920 |
19 | $1,023 | $1,617 | $2,529 | $3,914 | $5,999 | $9,108 |
20 | $1,049 | $1,698 | $2,719 | $4,306 | $6,749 | $10,475 |
21 | $1,075 | $1,783 | $2,923 | $4,736 | $7,592 | $12,046 |
22 | $1,102 | $1,872 | $3,142 | $5,210 | $8,542 | $13,853 |
23 | $1,129 | $1,966 | $3,377 | $5,731 | $9,609 | $15,931 |
24 | $1,158 | $2,064 | $3,631 | $6,304 | $10,810 | $18,320 |
25 | $1,187 | $2,167 | $3,903 | $6,934 | $12,162 | $21,068 |
26 | $1,216 | $2,276 | $4,196 | $7,628 | $13,682 | $24,228 |
27 | $1,247 | $2,389 | $4,510 | $8,390 | $15,392 | $27,863 |
28 | $1,278 | $2,509 | $4,849 | $9,229 | $17,316 | $32,042 |
29 | $1,310 | $2,634 | $5,212 | $10,152 | $19,481 | $36,848 |
30 | $1,342 | $2,766 | $5,603 | $11,168 | $21,916 | $42,376 |