Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $46 | $46 | $46 | $46 | $46 | $46 |
1 | $47 | $48 | $49 | $51 | $52 | $53 |
2 | $48 | $51 | $53 | $56 | $58 | $61 |
3 | $50 | $53 | $57 | $61 | $65 | $70 |
4 | $51 | $56 | $61 | $67 | $74 | $80 |
5 | $52 | $59 | $66 | $74 | $83 | $93 |
6 | $53 | $62 | $71 | $81 | $93 | $106 |
7 | $55 | $65 | $76 | $90 | $105 | $122 |
8 | $56 | $68 | $82 | $99 | $118 | $141 |
9 | $57 | $71 | $88 | $108 | $133 | $162 |
10 | $59 | $75 | $95 | $119 | $149 | $186 |
11 | $60 | $79 | $102 | $131 | $168 | $214 |
12 | $62 | $83 | $110 | $144 | $189 | $246 |
13 | $63 | $87 | $118 | $159 | $213 | $283 |
14 | $65 | $91 | $127 | $175 | $239 | $325 |
15 | $67 | $96 | $136 | $192 | $269 | $374 |
16 | $68 | $100 | $146 | $211 | $303 | $430 |
17 | $70 | $105 | $157 | $233 | $341 | $495 |
18 | $72 | $111 | $169 | $256 | $383 | $569 |
19 | $74 | $116 | $182 | $281 | $431 | $655 |
20 | $75 | $122 | $195 | $309 | $485 | $753 |