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 |
16 | $698 | $1,026 | $1,495 | $2,160 | $3,094 | $4,398 |
17 | $715 | $1,077 | $1,607 | $2,376 | $3,481 | $5,058 |
18 | $733 | $1,131 | $1,728 | $2,613 | $3,916 | $5,816 |
19 | $751 | $1,188 | $1,857 | $2,874 | $4,406 | $6,689 |
20 | $770 | $1,247 | $1,996 | $3,162 | $4,956 | $7,692 |
21 | $789 | $1,309 | $2,146 | $3,478 | $5,576 | $8,846 |
22 | $809 | $1,375 | $2,307 | $3,826 | $6,273 | $10,173 |
23 | $829 | $1,444 | $2,480 | $4,209 | $7,057 | $11,699 |
24 | $850 | $1,516 | $2,666 | $4,629 | $7,939 | $13,454 |
25 | $871 | $1,592 | $2,866 | $5,092 | $8,931 | $15,472 |