Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $67 | $67 | $67 | $67 | $67 | $67 |
1 | $69 | $70 | $72 | $74 | $75 | $77 |
2 | $70 | $74 | $77 | $81 | $85 | $89 |
3 | $72 | $78 | $83 | $89 | $95 | $102 |
4 | $74 | $81 | $89 | $98 | $107 | $117 |
5 | $76 | $86 | $96 | $108 | $121 | $135 |
6 | $78 | $90 | $103 | $119 | $136 | $155 |
7 | $80 | $94 | $111 | $131 | $153 | $178 |
8 | $82 | $99 | $119 | $144 | $172 | $205 |
9 | $84 | $104 | $128 | $158 | $193 | $236 |
10 | $86 | $109 | $138 | $174 | $218 | $271 |
11 | $88 | $115 | $148 | $191 | $245 | $312 |
12 | $90 | $120 | $160 | $210 | $275 | $358 |
13 | $92 | $126 | $172 | $231 | $310 | $412 |
14 | $95 | $133 | $184 | $254 | $349 | $474 |
15 | $97 | $139 | $198 | $280 | $392 | $545 |
16 | $99 | $146 | $213 | $308 | $441 | $627 |
17 | $102 | $154 | $229 | $339 | $496 | $721 |
18 | $104 | $161 | $246 | $373 | $558 | $829 |
19 | $107 | $169 | $265 | $410 | $628 | $954 |
20 | $110 | $178 | $285 | $451 | $707 | $1,097 |
21 | $113 | $187 | $306 | $496 | $795 | $1,261 |
22 | $115 | $196 | $329 | $545 | $894 | $1,450 |
23 | $118 | $206 | $354 | $600 | $1,006 | $1,668 |
24 | $121 | $216 | $380 | $660 | $1,132 | $1,918 |
25 | $124 | $227 | $409 | $726 | $1,273 | $2,206 |
26 | $127 | $238 | $439 | $799 | $1,432 | $2,536 |
27 | $131 | $250 | $472 | $878 | $1,611 | $2,917 |
28 | $134 | $263 | $508 | $966 | $1,813 | $3,354 |
29 | $137 | $276 | $546 | $1,063 | $2,039 | $3,858 |
30 | $141 | $290 | $587 | $1,169 | $2,294 | $4,436 |