Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $36 | $36 | $36 | $36 | $36 | $36 |
1 | $37 | $38 | $39 | $40 | $41 | $41 |
2 | $38 | $40 | $42 | $44 | $46 | $48 |
3 | $39 | $42 | $45 | $48 | $51 | $55 |
4 | $40 | $44 | $48 | $53 | $58 | $63 |
5 | $41 | $46 | $52 | $58 | $65 | $72 |
6 | $42 | $48 | $56 | $64 | $73 | $83 |
7 | $43 | $51 | $60 | $70 | $82 | $96 |
8 | $44 | $53 | $64 | $77 | $92 | $110 |
9 | $45 | $56 | $69 | $85 | $104 | $127 |
10 | $46 | $59 | $74 | $93 | $117 | $146 |
11 | $47 | $62 | $80 | $103 | $132 | $167 |
12 | $48 | $65 | $86 | $113 | $148 | $193 |
13 | $50 | $68 | $92 | $124 | $166 | $222 |
14 | $51 | $71 | $99 | $137 | $187 | $255 |
15 | $52 | $75 | $107 | $150 | $211 | $293 |
16 | $53 | $79 | $115 | $165 | $237 | $337 |
17 | $55 | $83 | $123 | $182 | $267 | $387 |
18 | $56 | $87 | $132 | $200 | $300 | $446 |
19 | $58 | $91 | $142 | $220 | $337 | $512 |
20 | $59 | $96 | $153 | $242 | $380 | $589 |
21 | $60 | $100 | $164 | $266 | $427 | $678 |
22 | $62 | $105 | $177 | $293 | $480 | $779 |
23 | $64 | $111 | $190 | $322 | $541 | $896 |
24 | $65 | $116 | $204 | $355 | $608 | $1,031 |
25 | $67 | $122 | $220 | $390 | $684 | $1,185 |
26 | $68 | $128 | $236 | $429 | $770 | $1,363 |
27 | $70 | $134 | $254 | $472 | $866 | $1,567 |
28 | $72 | $141 | $273 | $519 | $974 | $1,802 |
29 | $74 | $148 | $293 | $571 | $1,096 | $2,073 |
30 | $76 | $156 | $315 | $628 | $1,233 | $2,384 |