Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $450 | $450 | $450 | $450 | $450 | $450 |
1 | $461 | $473 | $484 | $495 | $506 | $518 |
2 | $473 | $496 | $520 | $545 | $570 | $595 |
3 | $485 | $521 | $559 | $599 | $641 | $684 |
4 | $497 | $547 | $601 | $659 | $721 | $787 |
5 | $509 | $574 | $646 | $725 | $811 | $905 |
6 | $522 | $603 | $694 | $797 | $912 | $1,041 |
7 | $535 | $633 | $747 | $877 | $1,026 | $1,197 |
8 | $548 | $665 | $803 | $965 | $1,155 | $1,377 |
9 | $562 | $698 | $863 | $1,061 | $1,299 | $1,583 |
10 | $576 | $733 | $927 | $1,167 | $1,461 | $1,821 |
11 | $590 | $770 | $997 | $1,284 | $1,644 | $2,094 |
12 | $605 | $808 | $1,072 | $1,412 | $1,849 | $2,408 |
13 | $620 | $849 | $1,152 | $1,554 | $2,081 | $2,769 |
14 | $636 | $891 | $1,239 | $1,709 | $2,341 | $3,184 |
15 | $652 | $936 | $1,331 | $1,880 | $2,633 | $3,662 |
16 | $668 | $982 | $1,431 | $2,068 | $2,962 | $4,211 |
17 | $685 | $1,031 | $1,539 | $2,275 | $3,333 | $4,843 |
18 | $702 | $1,083 | $1,654 | $2,502 | $3,749 | $5,569 |
19 | $719 | $1,137 | $1,778 | $2,752 | $4,218 | $6,404 |
20 | $737 | $1,194 | $1,912 | $3,027 | $4,745 | $7,365 |
21 | $756 | $1,254 | $2,055 | $3,330 | $5,338 | $8,470 |
22 | $775 | $1,316 | $2,209 | $3,663 | $6,006 | $9,740 |
23 | $794 | $1,382 | $2,375 | $4,029 | $6,756 | $11,201 |
24 | $814 | $1,451 | $2,553 | $4,432 | $7,601 | $12,881 |
25 | $834 | $1,524 | $2,744 | $4,876 | $8,551 | $14,814 |