Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $800 | $800 | $800 | $800 | $800 | $800 |
1 | $820 | $840 | $860 | $880 | $900 | $920 |
2 | $841 | $882 | $925 | $968 | $1,013 | $1,058 |
3 | $862 | $926 | $994 | $1,065 | $1,139 | $1,217 |
4 | $883 | $972 | $1,068 | $1,171 | $1,281 | $1,399 |
5 | $905 | $1,021 | $1,149 | $1,288 | $1,442 | $1,609 |
6 | $928 | $1,072 | $1,235 | $1,417 | $1,622 | $1,850 |
7 | $951 | $1,126 | $1,327 | $1,559 | $1,825 | $2,128 |
8 | $975 | $1,182 | $1,427 | $1,715 | $2,053 | $2,447 |
9 | $999 | $1,241 | $1,534 | $1,886 | $2,309 | $2,814 |
10 | $1,024 | $1,303 | $1,649 | $2,075 | $2,598 | $3,236 |
11 | $1,050 | $1,368 | $1,772 | $2,282 | $2,923 | $3,722 |
12 | $1,076 | $1,437 | $1,905 | $2,511 | $3,288 | $4,280 |
13 | $1,103 | $1,509 | $2,048 | $2,762 | $3,699 | $4,922 |
14 | $1,130 | $1,584 | $2,202 | $3,038 | $4,161 | $5,661 |
15 | $1,159 | $1,663 | $2,367 | $3,342 | $4,681 | $6,510 |
16 | $1,188 | $1,746 | $2,545 | $3,676 | $5,267 | $7,486 |
17 | $1,217 | $1,834 | $2,735 | $4,044 | $5,925 | $8,609 |
18 | $1,248 | $1,925 | $2,941 | $4,448 | $6,666 | $9,900 |
19 | $1,279 | $2,022 | $3,161 | $4,893 | $7,499 | $11,385 |
20 | $1,311 | $2,123 | $3,398 | $5,382 | $8,436 | $13,093 |
21 | $1,344 | $2,229 | $3,653 | $5,920 | $9,491 | $15,057 |
22 | $1,377 | $2,340 | $3,927 | $6,512 | $10,677 | $17,316 |
23 | $1,412 | $2,457 | $4,222 | $7,163 | $12,012 | $19,913 |
24 | $1,447 | $2,580 | $4,538 | $7,880 | $13,513 | $22,900 |
25 | $1,483 | $2,709 | $4,879 | $8,668 | $15,202 | $26,335 |