Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $180 | $180 | $180 | $180 | $180 | $180 |
1 | $185 | $189 | $194 | $198 | $203 | $207 |
2 | $189 | $198 | $208 | $218 | $228 | $238 |
3 | $194 | $208 | $224 | $240 | $256 | $274 |
4 | $199 | $219 | $240 | $264 | $288 | $315 |
5 | $204 | $230 | $258 | $290 | $324 | $362 |
6 | $209 | $241 | $278 | $319 | $365 | $416 |
7 | $214 | $253 | $299 | $351 | $411 | $479 |
8 | $219 | $266 | $321 | $386 | $462 | $551 |
9 | $225 | $279 | $345 | $424 | $520 | $633 |
10 | $230 | $293 | $371 | $467 | $585 | $728 |
11 | $236 | $308 | $399 | $514 | $658 | $837 |
12 | $242 | $323 | $429 | $565 | $740 | $963 |
13 | $248 | $339 | $461 | $621 | $832 | $1,108 |
14 | $254 | $356 | $495 | $684 | $936 | $1,274 |
15 | $261 | $374 | $533 | $752 | $1,053 | $1,465 |
16 | $267 | $393 | $573 | $827 | $1,185 | $1,684 |
17 | $274 | $413 | $615 | $910 | $1,333 | $1,937 |
18 | $281 | $433 | $662 | $1,001 | $1,500 | $2,228 |
19 | $288 | $455 | $711 | $1,101 | $1,687 | $2,562 |
20 | $295 | $478 | $765 | $1,211 | $1,898 | $2,946 |
21 | $302 | $501 | $822 | $1,332 | $2,135 | $3,388 |
22 | $310 | $527 | $884 | $1,465 | $2,402 | $3,896 |
23 | $318 | $553 | $950 | $1,612 | $2,703 | $4,480 |
24 | $326 | $581 | $1,021 | $1,773 | $3,040 | $5,153 |
25 | $334 | $610 | $1,098 | $1,950 | $3,420 | $5,925 |