Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $18 | $18 | $18 | $18 | $18 | $18 |
1 | $18 | $19 | $19 | $20 | $20 | $21 |
2 | $19 | $20 | $21 | $22 | $23 | $24 |
3 | $19 | $21 | $22 | $24 | $26 | $27 |
4 | $20 | $22 | $24 | $26 | $29 | $31 |
5 | $20 | $23 | $26 | $29 | $32 | $36 |
6 | $21 | $24 | $28 | $32 | $36 | $42 |
7 | $21 | $25 | $30 | $35 | $41 | $48 |
8 | $22 | $27 | $32 | $39 | $46 | $55 |
9 | $22 | $28 | $35 | $42 | $52 | $63 |
10 | $23 | $29 | $37 | $47 | $58 | $73 |
11 | $24 | $31 | $40 | $51 | $66 | $84 |
12 | $24 | $32 | $43 | $56 | $74 | $96 |
13 | $25 | $34 | $46 | $62 | $83 | $111 |
14 | $25 | $36 | $50 | $68 | $94 | $127 |
15 | $26 | $37 | $53 | $75 | $105 | $146 |
16 | $27 | $39 | $57 | $83 | $118 | $168 |
17 | $27 | $41 | $62 | $91 | $133 | $194 |
18 | $28 | $43 | $66 | $100 | $150 | $223 |
19 | $29 | $45 | $71 | $110 | $169 | $256 |
20 | $29 | $48 | $76 | $121 | $190 | $295 |
21 | $30 | $50 | $82 | $133 | $214 | $339 |
22 | $31 | $53 | $88 | $147 | $240 | $390 |
23 | $32 | $55 | $95 | $161 | $270 | $448 |
24 | $33 | $58 | $102 | $177 | $304 | $515 |
25 | $33 | $61 | $110 | $195 | $342 | $593 |
26 | $34 | $64 | $118 | $215 | $385 | $681 |
27 | $35 | $67 | $127 | $236 | $433 | $784 |
28 | $36 | $71 | $136 | $260 | $487 | $901 |
29 | $37 | $74 | $147 | $286 | $548 | $1,036 |
30 | $38 | $78 | $158 | $314 | $616 | $1,192 |