Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $710 | $710 | $710 | $710 | $710 | $710 |
1 | $728 | $746 | $763 | $781 | $799 | $817 |
2 | $746 | $783 | $820 | $859 | $899 | $939 |
3 | $765 | $822 | $882 | $945 | $1,011 | $1,080 |
4 | $784 | $863 | $948 | $1,040 | $1,137 | $1,242 |
5 | $803 | $906 | $1,019 | $1,143 | $1,279 | $1,428 |
6 | $823 | $951 | $1,096 | $1,258 | $1,439 | $1,642 |
7 | $844 | $999 | $1,178 | $1,384 | $1,619 | $1,889 |
8 | $865 | $1,049 | $1,266 | $1,522 | $1,822 | $2,172 |
9 | $887 | $1,101 | $1,361 | $1,674 | $2,049 | $2,498 |
10 | $909 | $1,157 | $1,463 | $1,842 | $2,306 | $2,872 |
11 | $932 | $1,214 | $1,573 | $2,026 | $2,594 | $3,303 |
12 | $955 | $1,275 | $1,691 | $2,228 | $2,918 | $3,799 |
13 | $979 | $1,339 | $1,818 | $2,451 | $3,283 | $4,368 |
14 | $1,003 | $1,406 | $1,954 | $2,696 | $3,693 | $5,024 |
15 | $1,028 | $1,476 | $2,101 | $2,966 | $4,155 | $5,777 |
16 | $1,054 | $1,550 | $2,258 | $3,262 | $4,674 | $6,644 |
17 | $1,080 | $1,627 | $2,428 | $3,589 | $5,258 | $7,640 |
18 | $1,107 | $1,709 | $2,610 | $3,948 | $5,916 | $8,787 |
19 | $1,135 | $1,794 | $2,806 | $4,342 | $6,655 | $10,105 |
20 | $1,163 | $1,884 | $3,016 | $4,777 | $7,487 | $11,620 |
21 | $1,193 | $1,978 | $3,242 | $5,254 | $8,423 | $13,363 |
22 | $1,222 | $2,077 | $3,485 | $5,780 | $9,476 | $15,368 |
23 | $1,253 | $2,181 | $3,747 | $6,358 | $10,660 | $17,673 |
24 | $1,284 | $2,290 | $4,028 | $6,993 | $11,993 | $20,324 |
25 | $1,316 | $2,404 | $4,330 | $7,693 | $13,492 | $23,372 |
26 | $1,349 | $2,525 | $4,655 | $8,462 | $15,178 | $26,878 |
27 | $1,383 | $2,651 | $5,004 | $9,308 | $17,076 | $30,910 |
28 | $1,418 | $2,783 | $5,379 | $10,239 | $19,210 | $35,547 |
29 | $1,453 | $2,922 | $5,782 | $11,263 | $21,611 | $40,879 |
30 | $1,489 | $3,069 | $6,216 | $12,389 | $24,313 | $47,010 |