Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $810 | $810 | $810 | $810 | $810 | $810 |
1 | $830 | $851 | $871 | $891 | $911 | $932 |
2 | $851 | $893 | $936 | $980 | $1,025 | $1,071 |
3 | $872 | $938 | $1,006 | $1,078 | $1,153 | $1,232 |
4 | $894 | $985 | $1,082 | $1,186 | $1,297 | $1,417 |
5 | $916 | $1,034 | $1,163 | $1,305 | $1,460 | $1,629 |
6 | $939 | $1,085 | $1,250 | $1,435 | $1,642 | $1,874 |
7 | $963 | $1,140 | $1,344 | $1,578 | $1,847 | $2,155 |
8 | $987 | $1,197 | $1,445 | $1,736 | $2,078 | $2,478 |
9 | $1,012 | $1,257 | $1,553 | $1,910 | $2,338 | $2,849 |
10 | $1,037 | $1,319 | $1,669 | $2,101 | $2,630 | $3,277 |
11 | $1,063 | $1,385 | $1,795 | $2,311 | $2,959 | $3,768 |
12 | $1,089 | $1,455 | $1,929 | $2,542 | $3,329 | $4,334 |
13 | $1,117 | $1,527 | $2,074 | $2,796 | $3,745 | $4,984 |
14 | $1,145 | $1,604 | $2,229 | $3,076 | $4,213 | $5,731 |
15 | $1,173 | $1,684 | $2,397 | $3,384 | $4,740 | $6,591 |
16 | $1,202 | $1,768 | $2,576 | $3,722 | $5,332 | $7,580 |
17 | $1,233 | $1,857 | $2,770 | $4,094 | $5,999 | $8,717 |
18 | $1,263 | $1,949 | $2,977 | $4,504 | $6,749 | $10,024 |
19 | $1,295 | $2,047 | $3,201 | $4,954 | $7,592 | $11,528 |
20 | $1,327 | $2,149 | $3,441 | $5,449 | $8,542 | $13,257 |
21 | $1,360 | $2,257 | $3,699 | $5,994 | $9,609 | $15,245 |
22 | $1,394 | $2,369 | $3,976 | $6,594 | $10,810 | $17,532 |
23 | $1,429 | $2,488 | $4,274 | $7,253 | $12,162 | $20,162 |
24 | $1,465 | $2,612 | $4,595 | $7,978 | $13,682 | $23,186 |
25 | $1,502 | $2,743 | $4,940 | $8,776 | $15,392 | $26,664 |