Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $850 | $850 | $850 | $850 | $850 | $850 |
1 | $871 | $893 | $914 | $935 | $956 | $978 |
2 | $893 | $937 | $982 | $1,029 | $1,076 | $1,124 |
3 | $915 | $984 | $1,056 | $1,131 | $1,210 | $1,293 |
4 | $938 | $1,033 | $1,135 | $1,244 | $1,362 | $1,487 |
5 | $962 | $1,085 | $1,220 | $1,369 | $1,532 | $1,710 |
6 | $986 | $1,139 | $1,312 | $1,506 | $1,723 | $1,966 |
7 | $1,010 | $1,196 | $1,410 | $1,656 | $1,939 | $2,261 |
8 | $1,036 | $1,256 | $1,516 | $1,822 | $2,181 | $2,600 |
9 | $1,062 | $1,319 | $1,630 | $2,004 | $2,454 | $2,990 |
10 | $1,088 | $1,385 | $1,752 | $2,205 | $2,760 | $3,439 |
11 | $1,115 | $1,454 | $1,883 | $2,425 | $3,105 | $3,955 |
12 | $1,143 | $1,526 | $2,025 | $2,668 | $3,493 | $4,548 |
13 | $1,172 | $1,603 | $2,176 | $2,934 | $3,930 | $5,230 |
14 | $1,201 | $1,683 | $2,340 | $3,228 | $4,421 | $6,014 |
15 | $1,231 | $1,767 | $2,515 | $3,551 | $4,974 | $6,917 |
16 | $1,262 | $1,855 | $2,704 | $3,906 | $5,596 | $7,954 |
17 | $1,293 | $1,948 | $2,906 | $4,296 | $6,295 | $9,147 |
18 | $1,326 | $2,046 | $3,124 | $4,726 | $7,082 | $10,519 |
19 | $1,359 | $2,148 | $3,359 | $5,199 | $7,967 | $12,097 |
20 | $1,393 | $2,255 | $3,611 | $5,718 | $8,963 | $13,912 |
21 | $1,428 | $2,368 | $3,881 | $6,290 | $10,084 | $15,998 |
22 | $1,463 | $2,486 | $4,173 | $6,919 | $11,344 | $18,398 |
23 | $1,500 | $2,611 | $4,486 | $7,611 | $12,762 | $21,158 |
24 | $1,537 | $2,741 | $4,822 | $8,372 | $14,358 | $24,331 |
25 | $1,576 | $2,878 | $5,184 | $9,210 | $16,152 | $27,981 |
26 | $1,615 | $3,022 | $5,572 | $10,130 | $18,171 | $32,178 |
27 | $1,656 | $3,173 | $5,990 | $11,143 | $20,443 | $37,005 |
28 | $1,697 | $3,332 | $6,440 | $12,258 | $22,998 | $42,556 |
29 | $1,739 | $3,499 | $6,923 | $13,484 | $25,873 | $48,939 |
30 | $1,783 | $3,674 | $7,442 | $14,832 | $29,107 | $56,280 |