Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $38 | $38 | $38 | $38 | $38 | $38 |
1 | $39 | $40 | $41 | $42 | $43 | $44 |
2 | $40 | $42 | $44 | $46 | $48 | $50 |
3 | $41 | $44 | $47 | $51 | $54 | $58 |
4 | $42 | $46 | $51 | $56 | $61 | $66 |
5 | $43 | $48 | $55 | $61 | $68 | $76 |
6 | $44 | $51 | $59 | $67 | $77 | $88 |
7 | $45 | $53 | $63 | $74 | $87 | $101 |
8 | $46 | $56 | $68 | $81 | $97 | $116 |
9 | $47 | $59 | $73 | $90 | $110 | $134 |
10 | $49 | $62 | $78 | $99 | $123 | $154 |
11 | $50 | $65 | $84 | $108 | $139 | $177 |
12 | $51 | $68 | $91 | $119 | $156 | $203 |
13 | $52 | $72 | $97 | $131 | $176 | $234 |
14 | $54 | $75 | $105 | $144 | $198 | $269 |
15 | $55 | $79 | $112 | $159 | $222 | $309 |
16 | $56 | $83 | $121 | $175 | $250 | $356 |
17 | $58 | $87 | $130 | $192 | $281 | $409 |
18 | $59 | $91 | $140 | $211 | $317 | $470 |
19 | $61 | $96 | $150 | $232 | $356 | $541 |
20 | $62 | $101 | $161 | $256 | $401 | $622 |
21 | $64 | $106 | $174 | $281 | $451 | $715 |
22 | $65 | $111 | $187 | $309 | $507 | $823 |
23 | $67 | $117 | $201 | $340 | $571 | $946 |
24 | $69 | $123 | $216 | $374 | $642 | $1,088 |
25 | $70 | $129 | $232 | $412 | $722 | $1,251 |
26 | $72 | $135 | $249 | $453 | $812 | $1,439 |
27 | $74 | $142 | $268 | $498 | $914 | $1,654 |
28 | $76 | $149 | $288 | $548 | $1,028 | $1,902 |
29 | $78 | $156 | $309 | $603 | $1,157 | $2,188 |
30 | $80 | $164 | $333 | $663 | $1,301 | $2,516 |