Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $23 | $23 | $23 | $23 | $23 | $23 |
1 | $24 | $24 | $25 | $25 | $26 | $26 |
2 | $24 | $25 | $27 | $28 | $29 | $30 |
3 | $25 | $27 | $29 | $31 | $33 | $35 |
4 | $25 | $28 | $31 | $34 | $37 | $40 |
5 | $26 | $29 | $33 | $37 | $41 | $46 |
6 | $27 | $31 | $35 | $41 | $47 | $53 |
7 | $27 | $32 | $38 | $45 | $52 | $61 |
8 | $28 | $34 | $41 | $49 | $59 | $70 |
9 | $29 | $36 | $44 | $54 | $66 | $81 |
10 | $29 | $37 | $47 | $60 | $75 | $93 |
11 | $30 | $39 | $51 | $66 | $84 | $107 |
12 | $31 | $41 | $55 | $72 | $95 | $123 |
13 | $32 | $43 | $59 | $79 | $106 | $142 |
14 | $32 | $46 | $63 | $87 | $120 | $163 |
15 | $33 | $48 | $68 | $96 | $135 | $187 |
16 | $34 | $50 | $73 | $106 | $151 | $215 |
17 | $35 | $53 | $79 | $116 | $170 | $248 |
18 | $36 | $55 | $85 | $128 | $192 | $285 |
19 | $37 | $58 | $91 | $141 | $216 | $327 |
20 | $38 | $61 | $98 | $155 | $243 | $376 |
21 | $39 | $64 | $105 | $170 | $273 | $433 |
22 | $40 | $67 | $113 | $187 | $307 | $498 |
23 | $41 | $71 | $121 | $206 | $345 | $573 |
24 | $42 | $74 | $130 | $227 | $388 | $658 |
25 | $43 | $78 | $140 | $249 | $437 | $757 |
26 | $44 | $82 | $151 | $274 | $492 | $871 |
27 | $45 | $86 | $162 | $302 | $553 | $1,001 |
28 | $46 | $90 | $174 | $332 | $622 | $1,152 |
29 | $47 | $95 | $187 | $365 | $700 | $1,324 |
30 | $48 | $99 | $201 | $401 | $788 | $1,523 |