Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $430 | $430 | $430 | $430 | $430 | $430 |
1 | $441 | $452 | $462 | $473 | $484 | $495 |
2 | $452 | $474 | $497 | $520 | $544 | $569 |
3 | $463 | $498 | $534 | $572 | $612 | $654 |
4 | $475 | $523 | $574 | $630 | $689 | $752 |
5 | $487 | $549 | $617 | $693 | $775 | $865 |
6 | $499 | $576 | $664 | $762 | $872 | $995 |
7 | $511 | $605 | $713 | $838 | $981 | $1,144 |
8 | $524 | $635 | $767 | $922 | $1,103 | $1,315 |
9 | $537 | $667 | $824 | $1,014 | $1,241 | $1,513 |
10 | $550 | $700 | $886 | $1,115 | $1,396 | $1,740 |
11 | $564 | $735 | $953 | $1,227 | $1,571 | $2,001 |
12 | $578 | $772 | $1,024 | $1,350 | $1,767 | $2,301 |
13 | $593 | $811 | $1,101 | $1,484 | $1,988 | $2,646 |
14 | $608 | $851 | $1,184 | $1,633 | $2,237 | $3,043 |
15 | $623 | $894 | $1,272 | $1,796 | $2,516 | $3,499 |
16 | $638 | $939 | $1,368 | $1,976 | $2,831 | $4,024 |
17 | $654 | $986 | $1,470 | $2,173 | $3,185 | $4,627 |
18 | $671 | $1,035 | $1,581 | $2,391 | $3,583 | $5,321 |
19 | $687 | $1,087 | $1,699 | $2,630 | $4,031 | $6,120 |
20 | $705 | $1,141 | $1,827 | $2,893 | $4,534 | $7,038 |