Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $720 | $720 | $720 | $720 | $720 | $720 |
1 | $738 | $756 | $774 | $792 | $810 | $828 |
2 | $756 | $794 | $832 | $871 | $911 | $952 |
3 | $775 | $833 | $894 | $958 | $1,025 | $1,095 |
4 | $795 | $875 | $962 | $1,054 | $1,153 | $1,259 |
5 | $815 | $919 | $1,034 | $1,160 | $1,297 | $1,448 |
6 | $835 | $965 | $1,111 | $1,276 | $1,460 | $1,665 |
7 | $856 | $1,013 | $1,195 | $1,403 | $1,642 | $1,915 |
8 | $877 | $1,064 | $1,284 | $1,543 | $1,847 | $2,202 |
9 | $899 | $1,117 | $1,380 | $1,698 | $2,078 | $2,533 |
10 | $922 | $1,173 | $1,484 | $1,867 | $2,338 | $2,913 |
11 | $945 | $1,231 | $1,595 | $2,054 | $2,630 | $3,350 |
12 | $968 | $1,293 | $1,715 | $2,260 | $2,959 | $3,852 |
13 | $993 | $1,358 | $1,843 | $2,486 | $3,329 | $4,430 |
14 | $1,017 | $1,426 | $1,982 | $2,734 | $3,745 | $5,095 |
15 | $1,043 | $1,497 | $2,130 | $3,008 | $4,213 | $5,859 |
16 | $1,069 | $1,572 | $2,290 | $3,308 | $4,740 | $6,737 |
17 | $1,096 | $1,650 | $2,462 | $3,639 | $5,332 | $7,748 |
18 | $1,123 | $1,733 | $2,647 | $4,003 | $5,999 | $8,910 |
19 | $1,151 | $1,819 | $2,845 | $4,403 | $6,749 | $10,247 |
20 | $1,180 | $1,910 | $3,058 | $4,844 | $7,592 | $11,784 |
21 | $1,209 | $2,006 | $3,288 | $5,328 | $8,542 | $13,551 |
22 | $1,240 | $2,106 | $3,534 | $5,861 | $9,609 | $15,584 |
23 | $1,271 | $2,211 | $3,800 | $6,447 | $10,810 | $17,922 |
24 | $1,302 | $2,322 | $4,084 | $7,092 | $12,162 | $20,610 |
25 | $1,335 | $2,438 | $4,391 | $7,801 | $13,682 | $23,702 |
26 | $1,368 | $2,560 | $4,720 | $8,581 | $15,392 | $27,257 |
27 | $1,402 | $2,688 | $5,074 | $9,439 | $17,316 | $31,345 |
28 | $1,437 | $2,822 | $5,455 | $10,383 | $19,481 | $36,047 |
29 | $1,473 | $2,964 | $5,864 | $11,421 | $21,916 | $41,454 |
30 | $1,510 | $3,112 | $6,304 | $12,564 | $24,655 | $47,672 |