Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $74 | $74 | $74 | $74 | $74 | $74 |
1 | $76 | $78 | $80 | $81 | $83 | $85 |
2 | $78 | $82 | $86 | $90 | $94 | $98 |
3 | $80 | $86 | $92 | $98 | $105 | $113 |
4 | $82 | $90 | $99 | $108 | $119 | $129 |
5 | $84 | $94 | $106 | $119 | $133 | $149 |
6 | $86 | $99 | $114 | $131 | $150 | $171 |
7 | $88 | $104 | $123 | $144 | $169 | $197 |
8 | $90 | $109 | $132 | $159 | $190 | $226 |
9 | $92 | $115 | $142 | $174 | $214 | $260 |
10 | $95 | $121 | $153 | $192 | $240 | $299 |
11 | $97 | $127 | $164 | $211 | $270 | $344 |
12 | $100 | $133 | $176 | $232 | $304 | $396 |
13 | $102 | $140 | $189 | $255 | $342 | $455 |
14 | $105 | $147 | $204 | $281 | $385 | $524 |
15 | $107 | $154 | $219 | $309 | $433 | $602 |
16 | $110 | $162 | $235 | $340 | $487 | $692 |
17 | $113 | $170 | $253 | $374 | $548 | $796 |
18 | $115 | $178 | $272 | $411 | $617 | $916 |
19 | $118 | $187 | $292 | $453 | $694 | $1,053 |
20 | $121 | $196 | $314 | $498 | $780 | $1,211 |
21 | $124 | $206 | $338 | $548 | $878 | $1,393 |
22 | $127 | $216 | $363 | $602 | $988 | $1,602 |
23 | $131 | $227 | $391 | $663 | $1,111 | $1,842 |
24 | $134 | $239 | $420 | $729 | $1,250 | $2,118 |
25 | $137 | $251 | $451 | $802 | $1,406 | $2,436 |
26 | $141 | $263 | $485 | $882 | $1,582 | $2,801 |
27 | $144 | $276 | $522 | $970 | $1,780 | $3,222 |
28 | $148 | $290 | $561 | $1,067 | $2,002 | $3,705 |
29 | $151 | $305 | $603 | $1,174 | $2,252 | $4,261 |
30 | $155 | $320 | $648 | $1,291 | $2,534 | $4,900 |