Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $840 | $840 | $840 | $840 | $840 | $840 |
1 | $861 | $882 | $903 | $924 | $945 | $966 |
2 | $883 | $926 | $971 | $1,016 | $1,063 | $1,111 |
3 | $905 | $972 | $1,044 | $1,118 | $1,196 | $1,278 |
4 | $927 | $1,021 | $1,122 | $1,230 | $1,346 | $1,469 |
5 | $950 | $1,072 | $1,206 | $1,353 | $1,514 | $1,690 |
6 | $974 | $1,126 | $1,296 | $1,488 | $1,703 | $1,943 |
7 | $998 | $1,182 | $1,394 | $1,637 | $1,916 | $2,234 |
8 | $1,023 | $1,241 | $1,498 | $1,801 | $2,155 | $2,570 |
9 | $1,049 | $1,303 | $1,610 | $1,981 | $2,425 | $2,955 |
10 | $1,075 | $1,368 | $1,731 | $2,179 | $2,728 | $3,398 |
11 | $1,102 | $1,437 | $1,861 | $2,397 | $3,069 | $3,908 |
12 | $1,130 | $1,509 | $2,001 | $2,636 | $3,452 | $4,494 |
13 | $1,158 | $1,584 | $2,151 | $2,900 | $3,884 | $5,168 |
14 | $1,187 | $1,663 | $2,312 | $3,190 | $4,369 | $5,944 |
15 | $1,217 | $1,746 | $2,485 | $3,509 | $4,915 | $6,835 |
16 | $1,247 | $1,834 | $2,672 | $3,860 | $5,530 | $7,860 |
17 | $1,278 | $1,925 | $2,872 | $4,246 | $6,221 | $9,039 |
18 | $1,310 | $2,022 | $3,088 | $4,670 | $6,999 | $10,395 |
19 | $1,343 | $2,123 | $3,319 | $5,137 | $7,874 | $11,955 |
20 | $1,376 | $2,229 | $3,568 | $5,651 | $8,858 | $13,748 |
21 | $1,411 | $2,340 | $3,836 | $6,216 | $9,965 | $15,810 |
22 | $1,446 | $2,457 | $4,123 | $6,838 | $11,211 | $18,182 |
23 | $1,482 | $2,580 | $4,433 | $7,522 | $12,612 | $20,909 |
24 | $1,519 | $2,709 | $4,765 | $8,274 | $14,189 | $24,045 |
25 | $1,557 | $2,845 | $5,123 | $9,101 | $15,962 | $27,652 |