Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79 | $79 | $79 | $79 | $79 | $79 |
1 | $81 | $83 | $85 | $87 | $89 | $91 |
2 | $83 | $87 | $91 | $96 | $100 | $104 |
3 | $85 | $91 | $98 | $105 | $112 | $120 |
4 | $87 | $96 | $106 | $116 | $127 | $138 |
5 | $89 | $101 | $113 | $127 | $142 | $159 |
6 | $92 | $106 | $122 | $140 | $160 | $183 |
7 | $94 | $111 | $131 | $154 | $180 | $210 |
8 | $96 | $117 | $141 | $169 | $203 | $242 |
9 | $99 | $123 | $151 | $186 | $228 | $278 |
10 | $101 | $129 | $163 | $205 | $257 | $320 |
11 | $104 | $135 | $175 | $225 | $289 | $368 |
12 | $106 | $142 | $188 | $248 | $325 | $423 |
13 | $109 | $149 | $202 | $273 | $365 | $486 |
14 | $112 | $156 | $217 | $300 | $411 | $559 |
15 | $114 | $164 | $234 | $330 | $462 | $643 |
16 | $117 | $172 | $251 | $363 | $520 | $739 |
17 | $120 | $181 | $270 | $399 | $585 | $850 |
18 | $123 | $190 | $290 | $439 | $658 | $978 |
19 | $126 | $200 | $312 | $483 | $740 | $1,124 |
20 | $129 | $210 | $336 | $531 | $833 | $1,293 |
21 | $133 | $220 | $361 | $585 | $937 | $1,487 |
22 | $136 | $231 | $388 | $643 | $1,054 | $1,710 |
23 | $139 | $243 | $417 | $707 | $1,186 | $1,966 |
24 | $143 | $255 | $448 | $778 | $1,334 | $2,261 |
25 | $146 | $268 | $482 | $856 | $1,501 | $2,601 |
26 | $150 | $281 | $518 | $942 | $1,689 | $2,991 |
27 | $154 | $295 | $557 | $1,036 | $1,900 | $3,439 |
28 | $158 | $310 | $598 | $1,139 | $2,137 | $3,955 |
29 | $162 | $325 | $643 | $1,253 | $2,405 | $4,548 |
30 | $166 | $341 | $692 | $1,379 | $2,705 | $5,231 |