Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 | $1,200 |
1 | $1,230 | $1,260 | $1,290 | $1,320 | $1,350 | $1,380 |
2 | $1,261 | $1,323 | $1,387 | $1,452 | $1,519 | $1,587 |
3 | $1,292 | $1,389 | $1,491 | $1,597 | $1,709 | $1,825 |
4 | $1,325 | $1,459 | $1,603 | $1,757 | $1,922 | $2,099 |
5 | $1,358 | $1,532 | $1,723 | $1,933 | $2,162 | $2,414 |
6 | $1,392 | $1,608 | $1,852 | $2,126 | $2,433 | $2,776 |
7 | $1,426 | $1,689 | $1,991 | $2,338 | $2,737 | $3,192 |
8 | $1,462 | $1,773 | $2,140 | $2,572 | $3,079 | $3,671 |
9 | $1,499 | $1,862 | $2,301 | $2,830 | $3,464 | $4,221 |
10 | $1,536 | $1,955 | $2,473 | $3,112 | $3,897 | $4,855 |
11 | $1,575 | $2,052 | $2,659 | $3,424 | $4,384 | $5,583 |
12 | $1,614 | $2,155 | $2,858 | $3,766 | $4,932 | $6,420 |
13 | $1,654 | $2,263 | $3,072 | $4,143 | $5,548 | $7,383 |
14 | $1,696 | $2,376 | $3,303 | $4,557 | $6,242 | $8,491 |
15 | $1,738 | $2,495 | $3,551 | $5,013 | $7,022 | $9,764 |
16 | $1,781 | $2,619 | $3,817 | $5,514 | $7,900 | $11,229 |
17 | $1,826 | $2,750 | $4,103 | $6,065 | $8,887 | $12,914 |
18 | $1,872 | $2,888 | $4,411 | $6,672 | $9,998 | $14,851 |
19 | $1,918 | $3,032 | $4,742 | $7,339 | $11,248 | $17,078 |
20 | $1,966 | $3,184 | $5,097 | $8,073 | $12,654 | $19,640 |
21 | $2,015 | $3,343 | $5,480 | $8,880 | $14,236 | $22,586 |
22 | $2,066 | $3,510 | $5,891 | $9,768 | $16,015 | $25,974 |
23 | $2,118 | $3,686 | $6,333 | $10,745 | $18,017 | $29,870 |
24 | $2,170 | $3,870 | $6,807 | $11,820 | $20,269 | $34,350 |
25 | $2,225 | $4,064 | $7,318 | $13,002 | $22,803 | $39,503 |