Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $22 | $22 | $22 | $22 | $22 | $22 |
1 | $23 | $23 | $24 | $24 | $25 | $25 |
2 | $23 | $24 | $25 | $27 | $28 | $29 |
3 | $24 | $25 | $27 | $29 | $31 | $33 |
4 | $24 | $27 | $29 | $32 | $35 | $38 |
5 | $25 | $28 | $32 | $35 | $40 | $44 |
6 | $26 | $29 | $34 | $39 | $45 | $51 |
7 | $26 | $31 | $36 | $43 | $50 | $59 |
8 | $27 | $33 | $39 | $47 | $56 | $67 |
9 | $27 | $34 | $42 | $52 | $64 | $77 |
10 | $28 | $36 | $45 | $57 | $71 | $89 |
11 | $29 | $38 | $49 | $63 | $80 | $102 |
12 | $30 | $40 | $52 | $69 | $90 | $118 |
13 | $30 | $41 | $56 | $76 | $102 | $135 |
14 | $31 | $44 | $61 | $84 | $114 | $156 |
15 | $32 | $46 | $65 | $92 | $129 | $179 |
16 | $33 | $48 | $70 | $101 | $145 | $206 |
17 | $33 | $50 | $75 | $111 | $163 | $237 |
18 | $34 | $53 | $81 | $122 | $183 | $272 |
19 | $35 | $56 | $87 | $135 | $206 | $313 |
20 | $36 | $58 | $93 | $148 | $232 | $360 |
21 | $37 | $61 | $100 | $163 | $261 | $414 |
22 | $38 | $64 | $108 | $179 | $294 | $476 |
23 | $39 | $68 | $116 | $197 | $330 | $548 |
24 | $40 | $71 | $125 | $217 | $372 | $630 |
25 | $41 | $74 | $134 | $238 | $418 | $724 |