Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $81 | $81 | $81 | $81 | $81 | $81 |
1 | $83 | $85 | $87 | $89 | $91 | $93 |
2 | $85 | $89 | $94 | $98 | $103 | $107 |
3 | $87 | $94 | $101 | $108 | $115 | $123 |
4 | $89 | $98 | $108 | $119 | $130 | $142 |
5 | $92 | $103 | $116 | $130 | $146 | $163 |
6 | $94 | $109 | $125 | $143 | $164 | $187 |
7 | $96 | $114 | $134 | $158 | $185 | $215 |
8 | $99 | $120 | $144 | $174 | $208 | $248 |
9 | $101 | $126 | $155 | $191 | $234 | $285 |
10 | $104 | $132 | $167 | $210 | $263 | $328 |
11 | $106 | $139 | $179 | $231 | $296 | $377 |
12 | $109 | $145 | $193 | $254 | $333 | $433 |
13 | $112 | $153 | $207 | $280 | $375 | $498 |
14 | $114 | $160 | $223 | $308 | $421 | $573 |
15 | $117 | $168 | $240 | $338 | $474 | $659 |
16 | $120 | $177 | $258 | $372 | $533 | $758 |
17 | $123 | $186 | $277 | $409 | $600 | $872 |
18 | $126 | $195 | $298 | $450 | $675 | $1,002 |
19 | $129 | $205 | $320 | $495 | $759 | $1,153 |
20 | $133 | $215 | $344 | $545 | $854 | $1,326 |
21 | $136 | $226 | $370 | $599 | $961 | $1,525 |
22 | $139 | $237 | $398 | $659 | $1,081 | $1,753 |
23 | $143 | $249 | $427 | $725 | $1,216 | $2,016 |
24 | $147 | $261 | $460 | $798 | $1,368 | $2,319 |
25 | $150 | $274 | $494 | $878 | $1,539 | $2,666 |
26 | $154 | $288 | $531 | $965 | $1,732 | $3,066 |
27 | $158 | $302 | $571 | $1,062 | $1,948 | $3,526 |
28 | $162 | $318 | $614 | $1,168 | $2,192 | $4,055 |
29 | $166 | $333 | $660 | $1,285 | $2,466 | $4,664 |
30 | $170 | $350 | $709 | $1,413 | $2,774 | $5,363 |