Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $94 | $94 | $94 | $94 | $94 | $94 |
1 | $96 | $99 | $101 | $103 | $106 | $108 |
2 | $99 | $104 | $109 | $114 | $119 | $124 |
3 | $101 | $109 | $117 | $125 | $134 | $143 |
4 | $104 | $114 | $126 | $138 | $151 | $164 |
5 | $106 | $120 | $135 | $151 | $169 | $189 |
6 | $109 | $126 | $145 | $167 | $191 | $217 |
7 | $112 | $132 | $156 | $183 | $214 | $250 |
8 | $115 | $139 | $168 | $201 | $241 | $288 |
9 | $117 | $146 | $180 | $222 | $271 | $331 |
10 | $120 | $153 | $194 | $244 | $305 | $380 |
11 | $123 | $161 | $208 | $268 | $343 | $437 |
12 | $126 | $169 | $224 | $295 | $386 | $503 |
13 | $130 | $177 | $241 | $325 | $435 | $578 |
14 | $133 | $186 | $259 | $357 | $489 | $665 |
15 | $136 | $195 | $278 | $393 | $550 | $765 |
16 | $140 | $205 | $299 | $432 | $619 | $880 |
17 | $143 | $215 | $321 | $475 | $696 | $1,012 |
18 | $147 | $226 | $346 | $523 | $783 | $1,163 |
19 | $150 | $238 | $371 | $575 | $881 | $1,338 |
20 | $154 | $249 | $399 | $632 | $991 | $1,538 |
21 | $158 | $262 | $429 | $696 | $1,115 | $1,769 |
22 | $162 | $275 | $461 | $765 | $1,255 | $2,035 |
23 | $166 | $289 | $496 | $842 | $1,411 | $2,340 |
24 | $170 | $303 | $533 | $926 | $1,588 | $2,691 |
25 | $174 | $318 | $573 | $1,018 | $1,786 | $3,094 |
26 | $179 | $334 | $616 | $1,120 | $2,010 | $3,559 |
27 | $183 | $351 | $662 | $1,232 | $2,261 | $4,092 |
28 | $188 | $368 | $712 | $1,356 | $2,543 | $4,706 |
29 | $192 | $387 | $766 | $1,491 | $2,861 | $5,412 |
30 | $197 | $406 | $823 | $1,640 | $3,219 | $6,224 |