Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $930 | $930 | $930 | $930 | $930 | $930 |
1 | $953 | $977 | $1,000 | $1,023 | $1,046 | $1,070 |
2 | $977 | $1,025 | $1,075 | $1,125 | $1,177 | $1,230 |
3 | $1,002 | $1,077 | $1,155 | $1,238 | $1,324 | $1,414 |
4 | $1,027 | $1,130 | $1,242 | $1,362 | $1,490 | $1,627 |
5 | $1,052 | $1,187 | $1,335 | $1,498 | $1,676 | $1,871 |
6 | $1,079 | $1,246 | $1,435 | $1,648 | $1,885 | $2,151 |
7 | $1,105 | $1,309 | $1,543 | $1,812 | $2,121 | $2,474 |
8 | $1,133 | $1,374 | $1,659 | $1,994 | $2,386 | $2,845 |
9 | $1,161 | $1,443 | $1,783 | $2,193 | $2,684 | $3,272 |
10 | $1,190 | $1,515 | $1,917 | $2,412 | $3,020 | $3,762 |
11 | $1,220 | $1,591 | $2,061 | $2,653 | $3,398 | $4,327 |
12 | $1,251 | $1,670 | $2,215 | $2,919 | $3,822 | $4,976 |
13 | $1,282 | $1,754 | $2,381 | $3,211 | $4,300 | $5,722 |
14 | $1,314 | $1,841 | $2,560 | $3,532 | $4,837 | $6,580 |
15 | $1,347 | $1,933 | $2,752 | $3,885 | $5,442 | $7,567 |
16 | $1,381 | $2,030 | $2,958 | $4,273 | $6,122 | $8,703 |
17 | $1,415 | $2,132 | $3,180 | $4,701 | $6,888 | $10,008 |
18 | $1,450 | $2,238 | $3,418 | $5,171 | $7,749 | $11,509 |
19 | $1,487 | $2,350 | $3,675 | $5,688 | $8,717 | $13,236 |
20 | $1,524 | $2,468 | $3,951 | $6,257 | $9,807 | $15,221 |
21 | $1,562 | $2,591 | $4,247 | $6,882 | $11,033 | $17,504 |
22 | $1,601 | $2,720 | $4,565 | $7,570 | $12,412 | $20,130 |
23 | $1,641 | $2,857 | $4,908 | $8,328 | $13,963 | $23,149 |
24 | $1,682 | $2,999 | $5,276 | $9,160 | $15,709 | $26,621 |
25 | $1,724 | $3,149 | $5,671 | $10,076 | $17,672 | $30,615 |