Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $390 | $390 | $390 | $390 | $390 | $390 |
1 | $400 | $410 | $419 | $429 | $439 | $449 |
2 | $410 | $430 | $451 | $472 | $494 | $516 |
3 | $420 | $451 | $484 | $519 | $555 | $593 |
4 | $430 | $474 | $521 | $571 | $625 | $682 |
5 | $441 | $498 | $560 | $628 | $703 | $784 |
6 | $452 | $523 | $602 | $691 | $791 | $902 |
7 | $464 | $549 | $647 | $760 | $889 | $1,037 |
8 | $475 | $576 | $696 | $836 | $1,001 | $1,193 |
9 | $487 | $605 | $748 | $920 | $1,126 | $1,372 |
10 | $499 | $635 | $804 | $1,012 | $1,266 | $1,578 |
11 | $512 | $667 | $864 | $1,113 | $1,425 | $1,814 |
12 | $525 | $700 | $929 | $1,224 | $1,603 | $2,087 |
13 | $538 | $735 | $999 | $1,346 | $1,803 | $2,400 |
14 | $551 | $772 | $1,073 | $1,481 | $2,029 | $2,760 |
15 | $565 | $811 | $1,154 | $1,629 | $2,282 | $3,173 |
16 | $579 | $851 | $1,241 | $1,792 | $2,567 | $3,649 |
17 | $593 | $894 | $1,334 | $1,971 | $2,888 | $4,197 |
18 | $608 | $939 | $1,434 | $2,168 | $3,249 | $4,826 |
19 | $623 | $986 | $1,541 | $2,385 | $3,656 | $5,550 |
20 | $639 | $1,035 | $1,657 | $2,624 | $4,113 | $6,383 |
21 | $655 | $1,087 | $1,781 | $2,886 | $4,627 | $7,340 |
22 | $671 | $1,141 | $1,914 | $3,175 | $5,205 | $8,441 |
23 | $688 | $1,198 | $2,058 | $3,492 | $5,856 | $9,708 |
24 | $705 | $1,258 | $2,212 | $3,841 | $6,588 | $11,164 |
25 | $723 | $1,321 | $2,378 | $4,226 | $7,411 | $12,838 |