Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $20 | $20 | $20 | $20 | $20 | $20 |
1 | $21 | $21 | $22 | $22 | $23 | $23 |
2 | $21 | $22 | $23 | $24 | $25 | $26 |
3 | $22 | $23 | $25 | $27 | $28 | $30 |
4 | $22 | $24 | $27 | $29 | $32 | $35 |
5 | $23 | $26 | $29 | $32 | $36 | $40 |
6 | $23 | $27 | $31 | $35 | $41 | $46 |
7 | $24 | $28 | $33 | $39 | $46 | $53 |
8 | $24 | $30 | $36 | $43 | $51 | $61 |
9 | $25 | $31 | $38 | $47 | $58 | $70 |
10 | $26 | $33 | $41 | $52 | $65 | $81 |
11 | $26 | $34 | $44 | $57 | $73 | $93 |
12 | $27 | $36 | $48 | $63 | $82 | $107 |
13 | $28 | $38 | $51 | $69 | $92 | $123 |
14 | $28 | $40 | $55 | $76 | $104 | $142 |
15 | $29 | $42 | $59 | $84 | $117 | $163 |
16 | $30 | $44 | $64 | $92 | $132 | $187 |
17 | $30 | $46 | $68 | $101 | $148 | $215 |
18 | $31 | $48 | $74 | $111 | $167 | $248 |
19 | $32 | $51 | $79 | $122 | $187 | $285 |
20 | $33 | $53 | $85 | $135 | $211 | $327 |
21 | $34 | $56 | $91 | $148 | $237 | $376 |
22 | $34 | $59 | $98 | $163 | $267 | $433 |
23 | $35 | $61 | $106 | $179 | $300 | $498 |
24 | $36 | $65 | $113 | $197 | $338 | $573 |
25 | $37 | $68 | $122 | $217 | $380 | $658 |
26 | $38 | $71 | $131 | $238 | $428 | $757 |
27 | $39 | $75 | $141 | $262 | $481 | $871 |
28 | $40 | $78 | $152 | $288 | $541 | $1,001 |
29 | $41 | $82 | $163 | $317 | $609 | $1,152 |
30 | $42 | $86 | $175 | $349 | $685 | $1,324 |