Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $37 | $37 | $37 | $37 | $37 | $37 |
1 | $38 | $39 | $40 | $41 | $42 | $43 |
2 | $39 | $41 | $43 | $45 | $47 | $49 |
3 | $40 | $43 | $46 | $49 | $53 | $56 |
4 | $41 | $45 | $49 | $54 | $59 | $65 |
5 | $42 | $47 | $53 | $60 | $67 | $74 |
6 | $43 | $50 | $57 | $66 | $75 | $86 |
7 | $44 | $52 | $61 | $72 | $84 | $98 |
8 | $45 | $55 | $66 | $79 | $95 | $113 |
9 | $46 | $57 | $71 | $87 | $107 | $130 |
10 | $47 | $60 | $76 | $96 | $120 | $150 |
11 | $49 | $63 | $82 | $106 | $135 | $172 |
12 | $50 | $66 | $88 | $116 | $152 | $198 |
13 | $51 | $70 | $95 | $128 | $171 | $228 |
14 | $52 | $73 | $102 | $141 | $192 | $262 |
15 | $54 | $77 | $109 | $155 | $217 | $301 |
16 | $55 | $81 | $118 | $170 | $244 | $346 |
17 | $56 | $85 | $127 | $187 | $274 | $398 |
18 | $58 | $89 | $136 | $206 | $308 | $458 |
19 | $59 | $93 | $146 | $226 | $347 | $527 |
20 | $61 | $98 | $157 | $249 | $390 | $606 |
21 | $62 | $103 | $169 | $274 | $439 | $696 |
22 | $64 | $108 | $182 | $301 | $494 | $801 |
23 | $65 | $114 | $195 | $331 | $556 | $921 |
24 | $67 | $119 | $210 | $364 | $625 | $1,059 |
25 | $69 | $125 | $226 | $401 | $703 | $1,218 |
26 | $70 | $132 | $243 | $441 | $791 | $1,401 |
27 | $72 | $138 | $261 | $485 | $890 | $1,611 |
28 | $74 | $145 | $280 | $534 | $1,001 | $1,852 |
29 | $76 | $152 | $301 | $587 | $1,126 | $2,130 |
30 | $78 | $160 | $324 | $646 | $1,267 | $2,450 |