Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $660 | $660 | $660 | $660 | $660 | $660 |
1 | $677 | $693 | $710 | $726 | $743 | $759 |
2 | $693 | $728 | $763 | $799 | $835 | $873 |
3 | $711 | $764 | $820 | $878 | $940 | $1,004 |
4 | $729 | $802 | $881 | $966 | $1,057 | $1,154 |
5 | $747 | $842 | $948 | $1,063 | $1,189 | $1,327 |
6 | $765 | $884 | $1,019 | $1,169 | $1,338 | $1,527 |
7 | $785 | $929 | $1,095 | $1,286 | $1,505 | $1,756 |
8 | $804 | $975 | $1,177 | $1,415 | $1,693 | $2,019 |
9 | $824 | $1,024 | $1,265 | $1,556 | $1,905 | $2,322 |
10 | $845 | $1,075 | $1,360 | $1,712 | $2,143 | $2,670 |
11 | $866 | $1,129 | $1,462 | $1,883 | $2,411 | $3,071 |
12 | $888 | $1,185 | $1,572 | $2,071 | $2,713 | $3,531 |
13 | $910 | $1,245 | $1,690 | $2,278 | $3,052 | $4,061 |
14 | $933 | $1,307 | $1,817 | $2,506 | $3,433 | $4,670 |
15 | $956 | $1,372 | $1,953 | $2,757 | $3,862 | $5,370 |
16 | $980 | $1,441 | $2,099 | $3,033 | $4,345 | $6,176 |
17 | $1,004 | $1,513 | $2,257 | $3,336 | $4,888 | $7,102 |
18 | $1,029 | $1,588 | $2,426 | $3,670 | $5,499 | $8,168 |
19 | $1,055 | $1,668 | $2,608 | $4,036 | $6,186 | $9,393 |
20 | $1,081 | $1,751 | $2,804 | $4,440 | $6,960 | $10,802 |
21 | $1,109 | $1,839 | $3,014 | $4,884 | $7,830 | $12,422 |
22 | $1,136 | $1,931 | $3,240 | $5,373 | $8,808 | $14,286 |
23 | $1,165 | $2,027 | $3,483 | $5,910 | $9,910 | $16,428 |
24 | $1,194 | $2,129 | $3,744 | $6,501 | $11,148 | $18,893 |
25 | $1,224 | $2,235 | $4,025 | $7,151 | $12,542 | $21,727 |