Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $90 | $90 | $90 | $90 | $90 | $90 |
1 | $92 | $95 | $97 | $99 | $101 | $104 |
2 | $95 | $99 | $104 | $109 | $114 | $119 |
3 | $97 | $104 | $112 | $120 | $128 | $137 |
4 | $99 | $109 | $120 | $132 | $144 | $157 |
5 | $102 | $115 | $129 | $145 | $162 | $181 |
6 | $104 | $121 | $139 | $159 | $182 | $208 |
7 | $107 | $127 | $149 | $175 | $205 | $239 |
8 | $110 | $133 | $161 | $193 | $231 | $275 |
9 | $112 | $140 | $173 | $212 | $260 | $317 |
10 | $115 | $147 | $185 | $233 | $292 | $364 |
11 | $118 | $154 | $199 | $257 | $329 | $419 |
12 | $121 | $162 | $214 | $282 | $370 | $482 |
13 | $124 | $170 | $230 | $311 | $416 | $554 |
14 | $127 | $178 | $248 | $342 | $468 | $637 |
15 | $130 | $187 | $266 | $376 | $527 | $732 |
16 | $134 | $196 | $286 | $414 | $592 | $842 |
17 | $137 | $206 | $308 | $455 | $667 | $969 |
18 | $140 | $217 | $331 | $500 | $750 | $1,114 |
19 | $144 | $227 | $356 | $550 | $844 | $1,281 |
20 | $147 | $239 | $382 | $605 | $949 | $1,473 |
21 | $151 | $251 | $411 | $666 | $1,068 | $1,694 |
22 | $155 | $263 | $442 | $733 | $1,201 | $1,948 |
23 | $159 | $276 | $475 | $806 | $1,351 | $2,240 |
24 | $163 | $290 | $511 | $886 | $1,520 | $2,576 |
25 | $167 | $305 | $549 | $975 | $1,710 | $2,963 |
26 | $171 | $320 | $590 | $1,073 | $1,924 | $3,407 |
27 | $175 | $336 | $634 | $1,180 | $2,165 | $3,918 |
28 | $180 | $353 | $682 | $1,298 | $2,435 | $4,506 |
29 | $184 | $370 | $733 | $1,428 | $2,739 | $5,182 |
30 | $189 | $389 | $788 | $1,570 | $3,082 | $5,959 |