Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $27 | $27 | $27 | $27 | $27 | $27 |
1 | $28 | $28 | $29 | $30 | $30 | $31 |
2 | $28 | $30 | $31 | $33 | $34 | $36 |
3 | $29 | $31 | $34 | $36 | $38 | $41 |
4 | $30 | $33 | $36 | $40 | $43 | $47 |
5 | $31 | $34 | $39 | $43 | $49 | $54 |
6 | $31 | $36 | $42 | $48 | $55 | $62 |
7 | $32 | $38 | $45 | $53 | $62 | $72 |
8 | $33 | $40 | $48 | $58 | $69 | $83 |
9 | $34 | $42 | $52 | $64 | $78 | $95 |
10 | $35 | $44 | $56 | $70 | $88 | $109 |
11 | $35 | $46 | $60 | $77 | $99 | $126 |
12 | $36 | $48 | $64 | $85 | $111 | $144 |
13 | $37 | $51 | $69 | $93 | $125 | $166 |
14 | $38 | $53 | $74 | $103 | $140 | $191 |
15 | $39 | $56 | $80 | $113 | $158 | $220 |
16 | $40 | $59 | $86 | $124 | $178 | $253 |
17 | $41 | $62 | $92 | $136 | $200 | $291 |
18 | $42 | $65 | $99 | $150 | $225 | $334 |
19 | $43 | $68 | $107 | $165 | $253 | $384 |
20 | $44 | $72 | $115 | $182 | $285 | $442 |
21 | $45 | $75 | $123 | $200 | $320 | $508 |
22 | $46 | $79 | $133 | $220 | $360 | $584 |
23 | $48 | $83 | $142 | $242 | $405 | $672 |
24 | $49 | $87 | $153 | $266 | $456 | $773 |
25 | $50 | $91 | $165 | $293 | $513 | $889 |
26 | $51 | $96 | $177 | $322 | $577 | $1,022 |
27 | $53 | $101 | $190 | $354 | $649 | $1,175 |
28 | $54 | $106 | $205 | $389 | $731 | $1,352 |
29 | $55 | $111 | $220 | $428 | $822 | $1,555 |
30 | $57 | $117 | $236 | $471 | $925 | $1,788 |