Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $82 | $82 | $82 | $82 | $82 | $82 |
1 | $84 | $86 | $88 | $90 | $92 | $94 |
2 | $86 | $90 | $95 | $99 | $104 | $108 |
3 | $88 | $95 | $102 | $109 | $117 | $125 |
4 | $91 | $100 | $110 | $120 | $131 | $143 |
5 | $93 | $105 | $118 | $132 | $148 | $165 |
6 | $95 | $110 | $127 | $145 | $166 | $190 |
7 | $97 | $115 | $136 | $160 | $187 | $218 |
8 | $100 | $121 | $146 | $176 | $210 | $251 |
9 | $102 | $127 | $157 | $193 | $237 | $288 |
10 | $105 | $134 | $169 | $213 | $266 | $332 |
11 | $108 | $140 | $182 | $234 | $300 | $381 |
12 | $110 | $147 | $195 | $257 | $337 | $439 |
13 | $113 | $155 | $210 | $283 | $379 | $505 |
14 | $116 | $162 | $226 | $311 | $427 | $580 |
15 | $119 | $170 | $243 | $343 | $480 | $667 |
16 | $122 | $179 | $261 | $377 | $540 | $767 |
17 | $125 | $188 | $280 | $414 | $607 | $882 |
18 | $128 | $197 | $301 | $456 | $683 | $1,015 |
19 | $131 | $207 | $324 | $502 | $769 | $1,167 |
20 | $134 | $218 | $348 | $552 | $865 | $1,342 |
21 | $138 | $228 | $374 | $607 | $973 | $1,543 |
22 | $141 | $240 | $403 | $668 | $1,094 | $1,775 |
23 | $145 | $252 | $433 | $734 | $1,231 | $2,041 |
24 | $148 | $264 | $465 | $808 | $1,385 | $2,347 |
25 | $152 | $278 | $500 | $888 | $1,558 | $2,699 |
26 | $156 | $292 | $538 | $977 | $1,753 | $3,104 |
27 | $160 | $306 | $578 | $1,075 | $1,972 | $3,570 |
28 | $164 | $321 | $621 | $1,183 | $2,219 | $4,105 |
29 | $168 | $338 | $668 | $1,301 | $2,496 | $4,721 |
30 | $172 | $354 | $718 | $1,431 | $2,808 | $5,429 |