Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $480 | $480 | $480 | $480 | $480 | $480 |
1 | $492 | $504 | $516 | $528 | $540 | $552 |
2 | $504 | $529 | $555 | $581 | $608 | $635 |
3 | $517 | $556 | $596 | $639 | $683 | $730 |
4 | $530 | $583 | $641 | $703 | $769 | $840 |
5 | $543 | $613 | $689 | $773 | $865 | $965 |
6 | $557 | $643 | $741 | $850 | $973 | $1,110 |
7 | $571 | $675 | $796 | $935 | $1,095 | $1,277 |
8 | $585 | $709 | $856 | $1,029 | $1,232 | $1,468 |
9 | $599 | $745 | $920 | $1,132 | $1,386 | $1,689 |
10 | $614 | $782 | $989 | $1,245 | $1,559 | $1,942 |
11 | $630 | $821 | $1,063 | $1,369 | $1,754 | $2,233 |
12 | $646 | $862 | $1,143 | $1,506 | $1,973 | $2,568 |
13 | $662 | $905 | $1,229 | $1,657 | $2,219 | $2,953 |
14 | $678 | $950 | $1,321 | $1,823 | $2,497 | $3,396 |
15 | $695 | $998 | $1,420 | $2,005 | $2,809 | $3,906 |
16 | $713 | $1,048 | $1,527 | $2,206 | $3,160 | $4,492 |
17 | $730 | $1,100 | $1,641 | $2,426 | $3,555 | $5,165 |
18 | $749 | $1,155 | $1,764 | $2,669 | $3,999 | $5,940 |
19 | $767 | $1,213 | $1,897 | $2,936 | $4,499 | $6,831 |
20 | $787 | $1,274 | $2,039 | $3,229 | $5,062 | $7,856 |
21 | $806 | $1,337 | $2,192 | $3,552 | $5,694 | $9,034 |
22 | $826 | $1,404 | $2,356 | $3,907 | $6,406 | $10,389 |
23 | $847 | $1,474 | $2,533 | $4,298 | $7,207 | $11,948 |
24 | $868 | $1,548 | $2,723 | $4,728 | $8,108 | $13,740 |
25 | $890 | $1,625 | $2,927 | $5,201 | $9,121 | $15,801 |