Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $28 | $28 | $28 | $28 | $28 | $28 |
1 | $29 | $29 | $30 | $31 | $32 | $32 |
2 | $29 | $31 | $32 | $34 | $35 | $37 |
3 | $30 | $32 | $35 | $37 | $40 | $43 |
4 | $31 | $34 | $37 | $41 | $45 | $49 |
5 | $32 | $36 | $40 | $45 | $50 | $56 |
6 | $32 | $38 | $43 | $50 | $57 | $65 |
7 | $33 | $39 | $46 | $55 | $64 | $74 |
8 | $34 | $41 | $50 | $60 | $72 | $86 |
9 | $35 | $43 | $54 | $66 | $81 | $99 |
10 | $36 | $46 | $58 | $73 | $91 | $113 |
11 | $37 | $48 | $62 | $80 | $102 | $130 |
12 | $38 | $50 | $67 | $88 | $115 | $150 |
13 | $39 | $53 | $72 | $97 | $129 | $172 |
14 | $40 | $55 | $77 | $106 | $146 | $198 |
15 | $41 | $58 | $83 | $117 | $164 | $228 |
16 | $42 | $61 | $89 | $129 | $184 | $262 |
17 | $43 | $64 | $96 | $142 | $207 | $301 |
18 | $44 | $67 | $103 | $156 | $233 | $347 |
19 | $45 | $71 | $111 | $171 | $262 | $398 |
20 | $46 | $74 | $119 | $188 | $295 | $458 |
21 | $47 | $78 | $128 | $207 | $332 | $527 |
22 | $48 | $82 | $137 | $228 | $374 | $606 |
23 | $49 | $86 | $148 | $251 | $420 | $697 |
24 | $51 | $90 | $159 | $276 | $473 | $802 |
25 | $52 | $95 | $171 | $303 | $532 | $922 |
26 | $53 | $100 | $184 | $334 | $599 | $1,060 |
27 | $55 | $105 | $197 | $367 | $673 | $1,219 |
28 | $56 | $110 | $212 | $404 | $758 | $1,402 |
29 | $57 | $115 | $228 | $444 | $852 | $1,612 |
30 | $59 | $121 | $245 | $489 | $959 | $1,854 |