Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $950 | $950 | $950 | $950 | $950 | $950 |
1 | $974 | $998 | $1,021 | $1,045 | $1,069 | $1,093 |
2 | $998 | $1,047 | $1,098 | $1,150 | $1,202 | $1,256 |
3 | $1,023 | $1,100 | $1,180 | $1,264 | $1,353 | $1,445 |
4 | $1,049 | $1,155 | $1,269 | $1,391 | $1,522 | $1,662 |
5 | $1,075 | $1,212 | $1,364 | $1,530 | $1,712 | $1,911 |
6 | $1,102 | $1,273 | $1,466 | $1,683 | $1,926 | $2,197 |
7 | $1,129 | $1,337 | $1,576 | $1,851 | $2,167 | $2,527 |
8 | $1,157 | $1,404 | $1,694 | $2,036 | $2,437 | $2,906 |
9 | $1,186 | $1,474 | $1,821 | $2,240 | $2,742 | $3,342 |
10 | $1,216 | $1,547 | $1,958 | $2,464 | $3,085 | $3,843 |
11 | $1,246 | $1,625 | $2,105 | $2,710 | $3,471 | $4,420 |
12 | $1,278 | $1,706 | $2,263 | $2,982 | $3,904 | $5,083 |
13 | $1,310 | $1,791 | $2,432 | $3,280 | $4,392 | $5,845 |
14 | $1,342 | $1,881 | $2,615 | $3,608 | $4,942 | $6,722 |
15 | $1,376 | $1,975 | $2,811 | $3,968 | $5,559 | $7,730 |
16 | $1,410 | $2,074 | $3,022 | $4,365 | $6,254 | $8,890 |
17 | $1,446 | $2,177 | $3,248 | $4,802 | $7,036 | $10,223 |
18 | $1,482 | $2,286 | $3,492 | $5,282 | $7,915 | $11,757 |
19 | $1,519 | $2,401 | $3,754 | $5,810 | $8,905 | $13,520 |
20 | $1,557 | $2,521 | $4,035 | $6,391 | $10,018 | $15,548 |
21 | $1,596 | $2,647 | $4,338 | $7,030 | $11,270 | $17,880 |
22 | $1,635 | $2,779 | $4,663 | $7,733 | $12,679 | $20,563 |
23 | $1,676 | $2,918 | $5,013 | $8,507 | $14,264 | $23,647 |
24 | $1,718 | $3,064 | $5,389 | $9,357 | $16,047 | $27,194 |
25 | $1,761 | $3,217 | $5,793 | $10,293 | $18,052 | $31,273 |
26 | $1,805 | $3,378 | $6,228 | $11,322 | $20,309 | $35,964 |
27 | $1,850 | $3,547 | $6,695 | $12,454 | $22,848 | $41,359 |
28 | $1,897 | $3,724 | $7,197 | $13,700 | $25,704 | $47,562 |
29 | $1,944 | $3,910 | $7,737 | $15,070 | $28,917 | $54,697 |
30 | $1,993 | $4,106 | $8,317 | $16,577 | $32,531 | $62,901 |