Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $29 | $29 | $29 | $29 | $29 | $29 |
1 | $30 | $30 | $31 | $32 | $33 | $33 |
2 | $30 | $32 | $34 | $35 | $37 | $38 |
3 | $31 | $34 | $36 | $39 | $41 | $44 |
4 | $32 | $35 | $39 | $42 | $46 | $51 |
5 | $33 | $37 | $42 | $47 | $52 | $58 |
6 | $34 | $39 | $45 | $51 | $59 | $67 |
7 | $34 | $41 | $48 | $57 | $66 | $77 |
8 | $35 | $43 | $52 | $62 | $74 | $89 |
9 | $36 | $45 | $56 | $68 | $84 | $102 |
10 | $37 | $47 | $60 | $75 | $94 | $117 |
11 | $38 | $50 | $64 | $83 | $106 | $135 |
12 | $39 | $52 | $69 | $91 | $119 | $155 |
13 | $40 | $55 | $74 | $100 | $134 | $178 |
14 | $41 | $57 | $80 | $110 | $151 | $205 |
15 | $42 | $60 | $86 | $121 | $170 | $236 |
16 | $43 | $63 | $92 | $133 | $191 | $271 |
17 | $44 | $66 | $99 | $147 | $215 | $312 |
18 | $45 | $70 | $107 | $161 | $242 | $359 |
19 | $46 | $73 | $115 | $177 | $272 | $413 |
20 | $48 | $77 | $123 | $195 | $306 | $475 |