Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $790 | $790 | $790 | $790 | $790 | $790 |
1 | $810 | $830 | $849 | $869 | $889 | $909 |
2 | $830 | $871 | $913 | $956 | $1,000 | $1,045 |
3 | $851 | $915 | $981 | $1,051 | $1,125 | $1,201 |
4 | $872 | $960 | $1,055 | $1,157 | $1,265 | $1,382 |
5 | $894 | $1,008 | $1,134 | $1,272 | $1,424 | $1,589 |
6 | $916 | $1,059 | $1,219 | $1,400 | $1,602 | $1,827 |
7 | $939 | $1,112 | $1,311 | $1,539 | $1,802 | $2,101 |
8 | $963 | $1,167 | $1,409 | $1,693 | $2,027 | $2,417 |
9 | $987 | $1,226 | $1,515 | $1,863 | $2,280 | $2,779 |
10 | $1,011 | $1,287 | $1,628 | $2,049 | $2,565 | $3,196 |
11 | $1,037 | $1,351 | $1,750 | $2,254 | $2,886 | $3,675 |
12 | $1,062 | $1,419 | $1,882 | $2,479 | $3,247 | $4,227 |
13 | $1,089 | $1,490 | $2,023 | $2,727 | $3,653 | $4,861 |
14 | $1,116 | $1,564 | $2,174 | $3,000 | $4,109 | $5,590 |
15 | $1,144 | $1,642 | $2,338 | $3,300 | $4,623 | $6,428 |
16 | $1,173 | $1,724 | $2,513 | $3,630 | $5,201 | $7,393 |
17 | $1,202 | $1,811 | $2,701 | $3,993 | $5,851 | $8,501 |
18 | $1,232 | $1,901 | $2,904 | $4,392 | $6,582 | $9,777 |
19 | $1,263 | $1,996 | $3,122 | $4,832 | $7,405 | $11,243 |
20 | $1,295 | $2,096 | $3,356 | $5,315 | $8,331 | $12,930 |
21 | $1,327 | $2,201 | $3,607 | $5,846 | $9,372 | $14,869 |
22 | $1,360 | $2,311 | $3,878 | $6,431 | $10,543 | $17,099 |
23 | $1,394 | $2,427 | $4,169 | $7,074 | $11,861 | $19,664 |
24 | $1,429 | $2,548 | $4,482 | $7,781 | $13,344 | $22,614 |
25 | $1,465 | $2,675 | $4,818 | $8,559 | $15,012 | $26,006 |
26 | $1,501 | $2,809 | $5,179 | $9,415 | $16,889 | $29,907 |
27 | $1,539 | $2,949 | $5,567 | $10,357 | $19,000 | $34,393 |
28 | $1,577 | $3,097 | $5,985 | $11,393 | $21,375 | $39,552 |
29 | $1,617 | $3,252 | $6,434 | $12,532 | $24,046 | $45,485 |
30 | $1,657 | $3,414 | $6,916 | $13,785 | $27,052 | $52,307 |