Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93 | $93 | $93 | $93 | $93 | $93 |
1 | $95 | $98 | $100 | $102 | $105 | $107 |
2 | $98 | $103 | $107 | $113 | $118 | $123 |
3 | $100 | $108 | $116 | $124 | $132 | $141 |
4 | $103 | $113 | $124 | $136 | $149 | $163 |
5 | $105 | $119 | $134 | $150 | $168 | $187 |
6 | $108 | $125 | $144 | $165 | $189 | $215 |
7 | $111 | $131 | $154 | $181 | $212 | $247 |
8 | $113 | $137 | $166 | $199 | $239 | $284 |
9 | $116 | $144 | $178 | $219 | $268 | $327 |
10 | $119 | $151 | $192 | $241 | $302 | $376 |
11 | $122 | $159 | $206 | $265 | $340 | $433 |
12 | $125 | $167 | $222 | $292 | $382 | $498 |
13 | $128 | $175 | $238 | $321 | $430 | $572 |
14 | $131 | $184 | $256 | $353 | $484 | $658 |
15 | $135 | $193 | $275 | $388 | $544 | $757 |
16 | $138 | $203 | $296 | $427 | $612 | $870 |
17 | $142 | $213 | $318 | $470 | $689 | $1,001 |
18 | $145 | $224 | $342 | $517 | $775 | $1,151 |
19 | $149 | $235 | $367 | $569 | $872 | $1,324 |
20 | $152 | $247 | $395 | $626 | $981 | $1,522 |
21 | $156 | $259 | $425 | $688 | $1,103 | $1,750 |
22 | $160 | $272 | $457 | $757 | $1,241 | $2,013 |
23 | $164 | $286 | $491 | $833 | $1,396 | $2,315 |
24 | $168 | $300 | $528 | $916 | $1,571 | $2,662 |
25 | $172 | $315 | $567 | $1,008 | $1,767 | $3,061 |
26 | $177 | $331 | $610 | $1,108 | $1,988 | $3,521 |
27 | $181 | $347 | $655 | $1,219 | $2,237 | $4,049 |
28 | $186 | $365 | $705 | $1,341 | $2,516 | $4,656 |
29 | $190 | $383 | $757 | $1,475 | $2,831 | $5,355 |
30 | $195 | $402 | $814 | $1,623 | $3,185 | $6,158 |