Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $110 | $110 | $110 | $110 | $110 | $110 |
1 | $113 | $116 | $118 | $121 | $124 | $127 |
2 | $116 | $121 | $127 | $133 | $139 | $145 |
3 | $118 | $127 | $137 | $146 | $157 | $167 |
4 | $121 | $134 | $147 | $161 | $176 | $192 |
5 | $124 | $140 | $158 | $177 | $198 | $221 |
6 | $128 | $147 | $170 | $195 | $223 | $254 |
7 | $131 | $155 | $182 | $214 | $251 | $293 |
8 | $134 | $163 | $196 | $236 | $282 | $336 |
9 | $137 | $171 | $211 | $259 | $318 | $387 |
10 | $141 | $179 | $227 | $285 | $357 | $445 |
11 | $144 | $188 | $244 | $314 | $402 | $512 |
12 | $148 | $198 | $262 | $345 | $452 | $589 |
13 | $152 | $207 | $282 | $380 | $509 | $677 |
14 | $155 | $218 | $303 | $418 | $572 | $778 |
15 | $159 | $229 | $325 | $459 | $644 | $895 |
16 | $163 | $240 | $350 | $505 | $724 | $1,029 |
17 | $167 | $252 | $376 | $556 | $815 | $1,184 |
18 | $172 | $265 | $404 | $612 | $917 | $1,361 |
19 | $176 | $278 | $435 | $673 | $1,031 | $1,565 |
20 | $180 | $292 | $467 | $740 | $1,160 | $1,800 |
21 | $185 | $306 | $502 | $814 | $1,305 | $2,070 |
22 | $189 | $322 | $540 | $895 | $1,468 | $2,381 |
23 | $194 | $338 | $580 | $985 | $1,652 | $2,738 |
24 | $199 | $355 | $624 | $1,083 | $1,858 | $3,149 |
25 | $204 | $372 | $671 | $1,192 | $2,090 | $3,621 |
26 | $209 | $391 | $721 | $1,311 | $2,352 | $4,164 |
27 | $214 | $411 | $775 | $1,442 | $2,646 | $4,789 |
28 | $220 | $431 | $833 | $1,586 | $2,976 | $5,507 |
29 | $225 | $453 | $896 | $1,745 | $3,348 | $6,333 |
30 | $231 | $475 | $963 | $1,919 | $3,767 | $7,283 |