Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $32 | $32 | $32 | $32 | $32 | $32 |
1 | $33 | $34 | $34 | $35 | $36 | $37 |
2 | $34 | $35 | $37 | $39 | $41 | $42 |
3 | $34 | $37 | $40 | $43 | $46 | $49 |
4 | $35 | $39 | $43 | $47 | $51 | $56 |
5 | $36 | $41 | $46 | $52 | $58 | $64 |
6 | $37 | $43 | $49 | $57 | $65 | $74 |
7 | $38 | $45 | $53 | $62 | $73 | $85 |
8 | $39 | $47 | $57 | $69 | $82 | $98 |
9 | $40 | $50 | $61 | $75 | $92 | $113 |
10 | $41 | $52 | $66 | $83 | $104 | $129 |
11 | $42 | $55 | $71 | $91 | $117 | $149 |
12 | $43 | $57 | $76 | $100 | $132 | $171 |
13 | $44 | $60 | $82 | $110 | $148 | $197 |
14 | $45 | $63 | $88 | $122 | $166 | $226 |
15 | $46 | $67 | $95 | $134 | $187 | $260 |
16 | $48 | $70 | $102 | $147 | $211 | $299 |
17 | $49 | $73 | $109 | $162 | $237 | $344 |
18 | $50 | $77 | $118 | $178 | $267 | $396 |
19 | $51 | $81 | $126 | $196 | $300 | $455 |
20 | $52 | $85 | $136 | $215 | $337 | $524 |
21 | $54 | $89 | $146 | $237 | $380 | $602 |
22 | $55 | $94 | $157 | $260 | $427 | $693 |
23 | $56 | $98 | $169 | $287 | $480 | $797 |
24 | $58 | $103 | $182 | $315 | $541 | $916 |
25 | $59 | $108 | $195 | $347 | $608 | $1,053 |
26 | $61 | $114 | $210 | $381 | $684 | $1,211 |
27 | $62 | $119 | $226 | $420 | $770 | $1,393 |
28 | $64 | $125 | $242 | $461 | $866 | $1,602 |
29 | $65 | $132 | $261 | $508 | $974 | $1,842 |
30 | $67 | $138 | $280 | $558 | $1,096 | $2,119 |