Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $68 | $68 | $68 | $68 | $68 | $68 |
1 | $70 | $71 | $73 | $75 | $77 | $78 |
2 | $71 | $75 | $79 | $82 | $86 | $90 |
3 | $73 | $79 | $84 | $91 | $97 | $103 |
4 | $75 | $83 | $91 | $100 | $109 | $119 |
5 | $77 | $87 | $98 | $110 | $123 | $137 |
6 | $79 | $91 | $105 | $120 | $138 | $157 |
7 | $81 | $96 | $113 | $133 | $155 | $181 |
8 | $83 | $100 | $121 | $146 | $174 | $208 |
9 | $85 | $105 | $130 | $160 | $196 | $239 |
10 | $87 | $111 | $140 | $176 | $221 | $275 |
11 | $89 | $116 | $151 | $194 | $248 | $316 |
12 | $91 | $122 | $162 | $213 | $279 | $364 |
13 | $94 | $128 | $174 | $235 | $314 | $418 |
14 | $96 | $135 | $187 | $258 | $354 | $481 |
15 | $98 | $141 | $201 | $284 | $398 | $553 |
16 | $101 | $148 | $216 | $312 | $448 | $636 |
17 | $103 | $156 | $233 | $344 | $504 | $732 |
18 | $106 | $164 | $250 | $378 | $567 | $842 |
19 | $109 | $172 | $269 | $416 | $637 | $968 |
20 | $111 | $180 | $289 | $457 | $717 | $1,113 |
21 | $114 | $189 | $311 | $503 | $807 | $1,280 |
22 | $117 | $199 | $334 | $554 | $908 | $1,472 |
23 | $120 | $209 | $359 | $609 | $1,021 | $1,693 |
24 | $123 | $219 | $386 | $670 | $1,149 | $1,947 |
25 | $126 | $230 | $415 | $737 | $1,292 | $2,238 |
26 | $129 | $242 | $446 | $810 | $1,454 | $2,574 |
27 | $132 | $254 | $479 | $891 | $1,635 | $2,960 |
28 | $136 | $267 | $515 | $981 | $1,840 | $3,404 |
29 | $139 | $280 | $554 | $1,079 | $2,070 | $3,915 |
30 | $143 | $294 | $595 | $1,187 | $2,329 | $4,502 |