Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $470 | $470 | $470 | $470 | $470 | $470 |
1 | $482 | $494 | $505 | $517 | $529 | $541 |
2 | $494 | $518 | $543 | $569 | $595 | $622 |
3 | $506 | $544 | $584 | $626 | $669 | $715 |
4 | $519 | $571 | $628 | $688 | $753 | $822 |
5 | $532 | $600 | $675 | $757 | $847 | $945 |
6 | $545 | $630 | $725 | $833 | $953 | $1,087 |
7 | $559 | $661 | $780 | $916 | $1,072 | $1,250 |
8 | $573 | $694 | $838 | $1,007 | $1,206 | $1,438 |
9 | $587 | $729 | $901 | $1,108 | $1,357 | $1,653 |
10 | $602 | $766 | $969 | $1,219 | $1,526 | $1,901 |
11 | $617 | $804 | $1,041 | $1,341 | $1,717 | $2,187 |
12 | $632 | $844 | $1,119 | $1,475 | $1,932 | $2,515 |
13 | $648 | $886 | $1,203 | $1,623 | $2,173 | $2,892 |
14 | $664 | $931 | $1,294 | $1,785 | $2,445 | $3,326 |
15 | $681 | $977 | $1,391 | $1,963 | $2,750 | $3,824 |