Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $87 | $87 | $87 | $87 | $87 | $87 |
1 | $89 | $91 | $94 | $96 | $98 | $100 |
2 | $91 | $96 | $101 | $105 | $110 | $115 |
3 | $94 | $101 | $108 | $116 | $124 | $132 |
4 | $96 | $106 | $116 | $127 | $139 | $152 |
5 | $98 | $111 | $125 | $140 | $157 | $175 |
6 | $101 | $117 | $134 | $154 | $176 | $201 |
7 | $103 | $122 | $144 | $170 | $198 | $231 |
8 | $106 | $129 | $155 | $186 | $223 | $266 |
9 | $109 | $135 | $167 | $205 | $251 | $306 |
10 | $111 | $142 | $179 | $226 | $283 | $352 |
11 | $114 | $149 | $193 | $248 | $318 | $405 |
12 | $117 | $156 | $207 | $273 | $358 | $465 |
13 | $120 | $164 | $223 | $300 | $402 | $535 |
14 | $123 | $172 | $239 | $330 | $453 | $616 |
15 | $126 | $181 | $257 | $363 | $509 | $708 |
16 | $129 | $190 | $277 | $400 | $573 | $814 |
17 | $132 | $199 | $297 | $440 | $644 | $936 |
18 | $136 | $209 | $320 | $484 | $725 | $1,077 |
19 | $139 | $220 | $344 | $532 | $815 | $1,238 |
20 | $143 | $231 | $370 | $585 | $917 | $1,424 |
21 | $146 | $242 | $397 | $644 | $1,032 | $1,637 |
22 | $150 | $254 | $427 | $708 | $1,161 | $1,883 |
23 | $154 | $267 | $459 | $779 | $1,306 | $2,166 |
24 | $157 | $281 | $494 | $857 | $1,470 | $2,490 |
25 | $161 | $295 | $531 | $943 | $1,653 | $2,864 |
26 | $165 | $309 | $570 | $1,037 | $1,860 | $3,294 |
27 | $169 | $325 | $613 | $1,141 | $2,092 | $3,788 |
28 | $174 | $341 | $659 | $1,255 | $2,354 | $4,356 |
29 | $178 | $358 | $709 | $1,380 | $2,648 | $5,009 |
30 | $182 | $376 | $762 | $1,518 | $2,979 | $5,760 |