Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $99 | $99 | $99 | $99 | $99 | $99 |
1 | $101 | $104 | $106 | $109 | $111 | $114 |
2 | $104 | $109 | $114 | $120 | $125 | $131 |
3 | $107 | $115 | $123 | $132 | $141 | $151 |
4 | $109 | $120 | $132 | $145 | $159 | $173 |
5 | $112 | $126 | $142 | $159 | $178 | $199 |
6 | $115 | $133 | $153 | $175 | $201 | $229 |
7 | $118 | $139 | $164 | $193 | $226 | $263 |
8 | $121 | $146 | $177 | $212 | $254 | $303 |
9 | $124 | $154 | $190 | $233 | $286 | $348 |
10 | $127 | $161 | $204 | $257 | $321 | $401 |
11 | $130 | $169 | $219 | $282 | $362 | $461 |
12 | $133 | $178 | $236 | $311 | $407 | $530 |
13 | $136 | $187 | $253 | $342 | $458 | $609 |
14 | $140 | $196 | $272 | $376 | $515 | $700 |
15 | $143 | $206 | $293 | $414 | $579 | $806 |
16 | $147 | $216 | $315 | $455 | $652 | $926 |
17 | $151 | $227 | $339 | $500 | $733 | $1,065 |
18 | $154 | $238 | $364 | $550 | $825 | $1,225 |
19 | $158 | $250 | $391 | $605 | $928 | $1,409 |
20 | $162 | $263 | $421 | $666 | $1,044 | $1,620 |
21 | $166 | $276 | $452 | $733 | $1,174 | $1,863 |
22 | $170 | $290 | $486 | $806 | $1,321 | $2,143 |
23 | $175 | $304 | $522 | $886 | $1,486 | $2,464 |
24 | $179 | $319 | $562 | $975 | $1,672 | $2,834 |
25 | $184 | $335 | $604 | $1,073 | $1,881 | $3,259 |
26 | $188 | $352 | $649 | $1,180 | $2,116 | $3,748 |
27 | $193 | $370 | $698 | $1,298 | $2,381 | $4,310 |
28 | $198 | $388 | $750 | $1,428 | $2,679 | $4,956 |
29 | $203 | $407 | $806 | $1,570 | $3,013 | $5,700 |
30 | $208 | $428 | $867 | $1,727 | $3,390 | $6,555 |