Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $35 | $35 | $35 | $35 | $35 | $35 |
1 | $36 | $37 | $38 | $39 | $39 | $40 |
2 | $37 | $39 | $40 | $42 | $44 | $46 |
3 | $38 | $41 | $43 | $47 | $50 | $53 |
4 | $39 | $43 | $47 | $51 | $56 | $61 |
5 | $40 | $45 | $50 | $56 | $63 | $70 |
6 | $41 | $47 | $54 | $62 | $71 | $81 |
7 | $42 | $49 | $58 | $68 | $80 | $93 |
8 | $43 | $52 | $62 | $75 | $90 | $107 |
9 | $44 | $54 | $67 | $83 | $101 | $123 |
10 | $45 | $57 | $72 | $91 | $114 | $142 |
11 | $46 | $60 | $78 | $100 | $128 | $163 |
12 | $47 | $63 | $83 | $110 | $144 | $187 |
13 | $48 | $66 | $90 | $121 | $162 | $215 |
14 | $49 | $69 | $96 | $133 | $182 | $248 |
15 | $51 | $73 | $104 | $146 | $205 | $285 |
16 | $52 | $76 | $111 | $161 | $230 | $328 |
17 | $53 | $80 | $120 | $177 | $259 | $377 |
18 | $55 | $84 | $129 | $195 | $292 | $433 |
19 | $56 | $88 | $138 | $214 | $328 | $498 |
20 | $57 | $93 | $149 | $235 | $369 | $573 |
21 | $59 | $98 | $160 | $259 | $415 | $659 |
22 | $60 | $102 | $172 | $285 | $467 | $758 |
23 | $62 | $108 | $185 | $313 | $526 | $871 |
24 | $63 | $113 | $199 | $345 | $591 | $1,002 |
25 | $65 | $119 | $213 | $379 | $665 | $1,152 |
26 | $67 | $124 | $229 | $417 | $748 | $1,325 |
27 | $68 | $131 | $247 | $459 | $842 | $1,524 |
28 | $70 | $137 | $265 | $505 | $947 | $1,752 |
29 | $72 | $144 | $285 | $555 | $1,065 | $2,015 |
30 | $73 | $151 | $306 | $611 | $1,199 | $2,317 |