Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $40 | $40 | $40 | $40 | $40 | $40 |
1 | $41 | $42 | $43 | $44 | $45 | $46 |
2 | $42 | $44 | $46 | $48 | $51 | $53 |
3 | $43 | $46 | $50 | $53 | $57 | $61 |
4 | $44 | $49 | $53 | $59 | $64 | $70 |
5 | $45 | $51 | $57 | $64 | $72 | $80 |
6 | $46 | $54 | $62 | $71 | $81 | $93 |
7 | $48 | $56 | $66 | $78 | $91 | $106 |
8 | $49 | $59 | $71 | $86 | $103 | $122 |
9 | $50 | $62 | $77 | $94 | $115 | $141 |
10 | $51 | $65 | $82 | $104 | $130 | $162 |
11 | $52 | $68 | $89 | $114 | $146 | $186 |
12 | $54 | $72 | $95 | $126 | $164 | $214 |
13 | $55 | $75 | $102 | $138 | $185 | $246 |
14 | $57 | $79 | $110 | $152 | $208 | $283 |
15 | $58 | $83 | $118 | $167 | $234 | $325 |
16 | $59 | $87 | $127 | $184 | $263 | $374 |
17 | $61 | $92 | $137 | $202 | $296 | $430 |
18 | $62 | $96 | $147 | $222 | $333 | $495 |
19 | $64 | $101 | $158 | $245 | $375 | $569 |
20 | $66 | $106 | $170 | $269 | $422 | $655 |
21 | $67 | $111 | $183 | $296 | $475 | $753 |
22 | $69 | $117 | $196 | $326 | $534 | $866 |
23 | $71 | $123 | $211 | $358 | $601 | $996 |
24 | $72 | $129 | $227 | $394 | $676 | $1,145 |
25 | $74 | $135 | $244 | $433 | $760 | $1,317 |
26 | $76 | $142 | $262 | $477 | $855 | $1,514 |
27 | $78 | $149 | $282 | $524 | $962 | $1,741 |
28 | $80 | $157 | $303 | $577 | $1,082 | $2,003 |
29 | $82 | $165 | $326 | $635 | $1,218 | $2,303 |
30 | $84 | $173 | $350 | $698 | $1,370 | $2,648 |