Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $30 | $30 | $30 | $30 | $30 | $30 |
1 | $31 | $32 | $32 | $33 | $34 | $35 |
2 | $32 | $33 | $35 | $36 | $38 | $40 |
3 | $32 | $35 | $37 | $40 | $43 | $46 |
4 | $33 | $36 | $40 | $44 | $48 | $52 |
5 | $34 | $38 | $43 | $48 | $54 | $60 |
6 | $35 | $40 | $46 | $53 | $61 | $69 |
7 | $36 | $42 | $50 | $58 | $68 | $80 |
8 | $37 | $44 | $54 | $64 | $77 | $92 |
9 | $37 | $47 | $58 | $71 | $87 | $106 |
10 | $38 | $49 | $62 | $78 | $97 | $121 |
11 | $39 | $51 | $66 | $86 | $110 | $140 |
12 | $40 | $54 | $71 | $94 | $123 | $161 |
13 | $41 | $57 | $77 | $104 | $139 | $185 |
14 | $42 | $59 | $83 | $114 | $156 | $212 |
15 | $43 | $62 | $89 | $125 | $176 | $244 |
16 | $45 | $65 | $95 | $138 | $197 | $281 |
17 | $46 | $69 | $103 | $152 | $222 | $323 |
18 | $47 | $72 | $110 | $167 | $250 | $371 |
19 | $48 | $76 | $119 | $183 | $281 | $427 |
20 | $49 | $80 | $127 | $202 | $316 | $491 |
21 | $50 | $84 | $137 | $222 | $356 | $565 |
22 | $52 | $88 | $147 | $244 | $400 | $649 |
23 | $53 | $92 | $158 | $269 | $450 | $747 |
24 | $54 | $97 | $170 | $295 | $507 | $859 |
25 | $56 | $102 | $183 | $325 | $570 | $988 |