Year 8% 9% 10% 11% 12%
Dec-94** 459.27 459.27 459.27 459.27 459.27 Actual**
Dec-95 496.01 500.60 505.20 509.79 514.38 Projected
Dec-96 535.69 545.66 555.72 565.87 576.11 Projected
Dec-97 578.55 594.77 611.29 628.11 645.24 Projected
Dec-98 624.83 648.30 672.42 697.20 722.67 Projected
Dec-99 674.82 706.64 739.66 773.90 809.39 Projected
Dec-00 728.80 770.24 813.62 859.03 906.52 Projected
Dec-01 787.11 839.56 894.99 953.52 1,015.30 Projected
Dec-02 850.08 915.12 984.49 1,058.41 1,137.14 Projected
Dec-03 918.08 997.49 1,082.93 1,174.83 1,273.59 Projected
Dec-04 991.53 1,087.26 1,191.23 1,304.06 1,426.42 Projected
Dec-05 1,070.85 1,185.11 1,310.35 1,447.51 1,597.59 Projected
Dec-06 1,156.52 1,291.77 1,441.39 1,606.73 1,789.30 Projected
Dec-07 1,249.04 1,408.03 1,585.52 1,783.47 2,004.02 Projected
Dec-08 1,348.96 1,534.75 1,744.08 1,979.66 2,244.50 Projected
Dec-09 1,456.88 1,672.88 1,918.48 2,197.42 2,513.84 Projected
Dec-10 1,573.43 1,823.44 2,110.33 2,439.13 2,815.51 Projected
Dec-11 1,699.31 1,987.55 2,321.37 2,707.44 3,153.37 Projected
Dec-12 1,835.25 2,166.43 2,553.50 3,005.26 3,531.77 Projected
Dec-13 1,982.07 2,361.41 2,808.85 3,335.84 3,955.58 Projected
Dec-14 2,140.64 2,573.94 3,089.74 3,702.78 4,430.25 Projected
Dec-15 2,311.89 2,805.59 3,398.71 4,110.08 4,961.88 Projected
Dec-16 2,496.84 3,058.10 3,738.58 4,562.19 5,557.31 Projected
Dec-17 2,696.59 3,333.32 4,112.44 5,064.03 6,224.19 Projected