Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $83 | $83 | $83 | $83 | $83 | $83 |
1 | $85 | $87 | $89 | $91 | $93 | $95 |
2 | $87 | $92 | $96 | $100 | $105 | $110 |
3 | $89 | $96 | $103 | $110 | $118 | $126 |
4 | $92 | $101 | $111 | $122 | $133 | $145 |
5 | $94 | $106 | $119 | $134 | $150 | $167 |
6 | $96 | $111 | $128 | $147 | $168 | $192 |
7 | $99 | $117 | $138 | $162 | $189 | $221 |
8 | $101 | $123 | $148 | $178 | $213 | $254 |
9 | $104 | $129 | $159 | $196 | $240 | $292 |
10 | $106 | $135 | $171 | $215 | $270 | $336 |
11 | $109 | $142 | $184 | $237 | $303 | $386 |
12 | $112 | $149 | $198 | $260 | $341 | $444 |
13 | $114 | $157 | $213 | $287 | $384 | $511 |
14 | $117 | $164 | $228 | $315 | $432 | $587 |
15 | $120 | $173 | $246 | $347 | $486 | $675 |
16 | $123 | $181 | $264 | $381 | $546 | $777 |
17 | $126 | $190 | $284 | $420 | $615 | $893 |
18 | $129 | $200 | $305 | $461 | $692 | $1,027 |
19 | $133 | $210 | $328 | $508 | $778 | $1,181 |
20 | $136 | $220 | $353 | $558 | $875 | $1,358 |
21 | $139 | $231 | $379 | $614 | $985 | $1,562 |
22 | $143 | $243 | $407 | $676 | $1,108 | $1,797 |
23 | $146 | $255 | $438 | $743 | $1,246 | $2,066 |
24 | $150 | $268 | $471 | $818 | $1,402 | $2,376 |
25 | $154 | $281 | $506 | $899 | $1,577 | $2,732 |
26 | $158 | $295 | $544 | $989 | $1,774 | $3,142 |
27 | $162 | $310 | $585 | $1,088 | $1,996 | $3,613 |
28 | $166 | $325 | $629 | $1,197 | $2,246 | $4,155 |
29 | $170 | $342 | $676 | $1,317 | $2,526 | $4,779 |
30 | $174 | $359 | $727 | $1,448 | $2,842 | $5,496 |