Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $47 | $47 | $47 | $47 | $47 | $47 |
1 | $48 | $49 | $51 | $52 | $53 | $54 |
2 | $49 | $52 | $54 | $57 | $59 | $62 |
3 | $51 | $54 | $58 | $63 | $67 | $71 |
4 | $52 | $57 | $63 | $69 | $75 | $82 |
5 | $53 | $60 | $67 | $76 | $85 | $95 |
6 | $55 | $63 | $73 | $83 | $95 | $109 |
7 | $56 | $66 | $78 | $92 | $107 | $125 |
8 | $57 | $69 | $84 | $101 | $121 | $144 |
9 | $59 | $73 | $90 | $111 | $136 | $165 |
10 | $60 | $77 | $97 | $122 | $153 | $190 |
11 | $62 | $80 | $104 | $134 | $172 | $219 |
12 | $63 | $84 | $112 | $148 | $193 | $251 |
13 | $65 | $89 | $120 | $162 | $217 | $289 |
14 | $66 | $93 | $129 | $178 | $244 | $333 |
15 | $68 | $98 | $139 | $196 | $275 | $382 |
16 | $70 | $103 | $149 | $216 | $309 | $440 |
17 | $72 | $108 | $161 | $238 | $348 | $506 |
18 | $73 | $113 | $173 | $261 | $392 | $582 |
19 | $75 | $119 | $186 | $287 | $441 | $669 |
20 | $77 | $125 | $200 | $316 | $496 | $769 |
21 | $79 | $131 | $215 | $348 | $558 | $885 |
22 | $81 | $137 | $231 | $383 | $627 | $1,017 |
23 | $83 | $144 | $248 | $421 | $706 | $1,170 |
24 | $85 | $152 | $267 | $463 | $794 | $1,345 |
25 | $87 | $159 | $287 | $509 | $893 | $1,547 |
26 | $89 | $167 | $308 | $560 | $1,005 | $1,779 |
27 | $92 | $175 | $331 | $616 | $1,130 | $2,046 |
28 | $94 | $184 | $356 | $678 | $1,272 | $2,353 |
29 | $96 | $193 | $383 | $746 | $1,431 | $2,706 |
30 | $99 | $203 | $411 | $820 | $1,609 | $3,112 |