Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $860 | $860 | $860 | $860 | $860 | $860 |
1 | $882 | $903 | $925 | $946 | $968 | $989 |
2 | $904 | $948 | $994 | $1,041 | $1,088 | $1,137 |
3 | $926 | $996 | $1,068 | $1,145 | $1,224 | $1,308 |
4 | $949 | $1,045 | $1,149 | $1,259 | $1,378 | $1,504 |
5 | $973 | $1,098 | $1,235 | $1,385 | $1,550 | $1,730 |
6 | $997 | $1,152 | $1,327 | $1,524 | $1,743 | $1,989 |
7 | $1,022 | $1,210 | $1,427 | $1,676 | $1,961 | $2,288 |
8 | $1,048 | $1,271 | $1,534 | $1,843 | $2,207 | $2,631 |
9 | $1,074 | $1,334 | $1,649 | $2,028 | $2,482 | $3,025 |
10 | $1,101 | $1,401 | $1,772 | $2,231 | $2,793 | $3,479 |
11 | $1,128 | $1,471 | $1,905 | $2,454 | $3,142 | $4,001 |
12 | $1,157 | $1,544 | $2,048 | $2,699 | $3,535 | $4,601 |
13 | $1,186 | $1,622 | $2,202 | $2,969 | $3,976 | $5,291 |
14 | $1,215 | $1,703 | $2,367 | $3,266 | $4,473 | $6,085 |
15 | $1,246 | $1,788 | $2,545 | $3,592 | $5,033 | $6,998 |
16 | $1,277 | $1,877 | $2,735 | $3,952 | $5,662 | $8,048 |
17 | $1,309 | $1,971 | $2,941 | $4,347 | $6,369 | $9,255 |
18 | $1,341 | $2,070 | $3,161 | $4,782 | $7,165 | $10,643 |
19 | $1,375 | $2,173 | $3,398 | $5,260 | $8,061 | $12,239 |
20 | $1,409 | $2,282 | $3,653 | $5,786 | $9,069 | $14,075 |
21 | $1,444 | $2,396 | $3,927 | $6,364 | $10,202 | $16,187 |
22 | $1,481 | $2,516 | $4,222 | $7,001 | $11,478 | $18,614 |
23 | $1,518 | $2,642 | $4,538 | $7,701 | $12,912 | $21,407 |
24 | $1,556 | $2,774 | $4,879 | $8,471 | $14,526 | $24,618 |
25 | $1,594 | $2,912 | $5,245 | $9,318 | $16,342 | $28,310 |
26 | $1,634 | $3,058 | $5,638 | $10,250 | $18,385 | $32,557 |
27 | $1,675 | $3,211 | $6,061 | $11,275 | $20,683 | $37,440 |
28 | $1,717 | $3,371 | $6,515 | $12,402 | $23,269 | $43,056 |
29 | $1,760 | $3,540 | $7,004 | $13,642 | $26,177 | $49,515 |
30 | $1,804 | $3,717 | $7,529 | $15,006 | $29,449 | $56,942 |