Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $220 | $220 | $220 | $220 | $220 | $220 |
1 | $226 | $231 | $237 | $242 | $248 | $253 |
2 | $231 | $243 | $254 | $266 | $278 | $291 |
3 | $237 | $255 | $273 | $293 | $313 | $335 |
4 | $243 | $267 | $294 | $322 | $352 | $385 |
5 | $249 | $281 | $316 | $354 | $396 | $442 |
6 | $255 | $295 | $340 | $390 | $446 | $509 |
7 | $262 | $310 | $365 | $429 | $502 | $585 |
8 | $268 | $325 | $392 | $472 | $564 | $673 |
9 | $275 | $341 | $422 | $519 | $635 | $774 |
10 | $282 | $358 | $453 | $571 | $714 | $890 |
11 | $289 | $376 | $487 | $628 | $804 | $1,024 |
12 | $296 | $395 | $524 | $690 | $904 | $1,177 |
13 | $303 | $415 | $563 | $759 | $1,017 | $1,354 |
14 | $311 | $436 | $606 | $835 | $1,144 | $1,557 |
15 | $319 | $457 | $651 | $919 | $1,287 | $1,790 |
16 | $327 | $480 | $700 | $1,011 | $1,448 | $2,059 |
17 | $335 | $504 | $752 | $1,112 | $1,629 | $2,367 |
18 | $343 | $529 | $809 | $1,223 | $1,833 | $2,723 |
19 | $352 | $556 | $869 | $1,345 | $2,062 | $3,131 |
20 | $360 | $584 | $935 | $1,480 | $2,320 | $3,601 |