Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $97 | $97 | $97 | $97 | $97 | $97 |
1 | $99 | $102 | $104 | $107 | $109 | $112 |
2 | $102 | $107 | $112 | $117 | $123 | $128 |
3 | $104 | $112 | $121 | $129 | $138 | $148 |
4 | $107 | $118 | $130 | $142 | $155 | $170 |
5 | $110 | $124 | $139 | $156 | $175 | $195 |
6 | $112 | $130 | $150 | $172 | $197 | $224 |
7 | $115 | $136 | $161 | $189 | $221 | $258 |
8 | $118 | $143 | $173 | $208 | $249 | $297 |
9 | $121 | $150 | $186 | $229 | $280 | $341 |
10 | $124 | $158 | $200 | $252 | $315 | $392 |
11 | $127 | $166 | $215 | $277 | $354 | $451 |
12 | $130 | $174 | $231 | $304 | $399 | $519 |
13 | $134 | $183 | $248 | $335 | $448 | $597 |
14 | $137 | $192 | $267 | $368 | $505 | $686 |
15 | $140 | $202 | $287 | $405 | $568 | $789 |
16 | $144 | $212 | $309 | $446 | $639 | $908 |
17 | $148 | $222 | $332 | $490 | $718 | $1,044 |
18 | $151 | $233 | $357 | $539 | $808 | $1,200 |
19 | $155 | $245 | $383 | $593 | $909 | $1,380 |
20 | $159 | $257 | $412 | $653 | $1,023 | $1,588 |
21 | $163 | $270 | $443 | $718 | $1,151 | $1,826 |
22 | $167 | $284 | $476 | $790 | $1,295 | $2,100 |
23 | $171 | $298 | $512 | $869 | $1,456 | $2,414 |
24 | $175 | $313 | $550 | $955 | $1,638 | $2,777 |
25 | $180 | $328 | $592 | $1,051 | $1,843 | $3,193 |
26 | $184 | $345 | $636 | $1,156 | $2,074 | $3,672 |
27 | $189 | $362 | $684 | $1,272 | $2,333 | $4,223 |
28 | $194 | $380 | $735 | $1,399 | $2,624 | $4,856 |
29 | $199 | $399 | $790 | $1,539 | $2,953 | $5,585 |
30 | $203 | $419 | $849 | $1,693 | $3,322 | $6,423 |