Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $42 | $42 | $42 | $42 | $42 | $42 |
1 | $43 | $44 | $45 | $46 | $47 | $48 |
2 | $44 | $46 | $49 | $51 | $53 | $56 |
3 | $45 | $49 | $52 | $56 | $60 | $64 |
4 | $46 | $51 | $56 | $61 | $67 | $73 |
5 | $48 | $54 | $60 | $68 | $76 | $84 |
6 | $49 | $56 | $65 | $74 | $85 | $97 |
7 | $50 | $59 | $70 | $82 | $96 | $112 |
8 | $51 | $62 | $75 | $90 | $108 | $128 |
9 | $52 | $65 | $81 | $99 | $121 | $148 |
10 | $54 | $68 | $87 | $109 | $136 | $170 |
11 | $55 | $72 | $93 | $120 | $153 | $195 |
12 | $56 | $75 | $100 | $132 | $173 | $225 |
13 | $58 | $79 | $108 | $145 | $194 | $258 |
14 | $59 | $83 | $116 | $159 | $218 | $297 |
15 | $61 | $87 | $124 | $175 | $246 | $342 |
16 | $62 | $92 | $134 | $193 | $276 | $393 |
17 | $64 | $96 | $144 | $212 | $311 | $452 |
18 | $66 | $101 | $154 | $234 | $350 | $520 |
19 | $67 | $106 | $166 | $257 | $394 | $598 |
20 | $69 | $111 | $178 | $283 | $443 | $687 |
21 | $71 | $117 | $192 | $311 | $498 | $791 |
22 | $72 | $123 | $206 | $342 | $561 | $909 |
23 | $74 | $129 | $222 | $376 | $631 | $1,045 |
24 | $76 | $135 | $238 | $414 | $709 | $1,202 |
25 | $78 | $142 | $256 | $455 | $798 | $1,383 |
26 | $80 | $149 | $275 | $501 | $898 | $1,590 |
27 | $82 | $157 | $296 | $551 | $1,010 | $1,828 |
28 | $84 | $165 | $318 | $606 | $1,136 | $2,103 |
29 | $86 | $173 | $342 | $666 | $1,278 | $2,418 |
30 | $88 | $182 | $368 | $733 | $1,438 | $2,781 |