Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $48 | $48 | $48 | $48 | $48 | $48 |
1 | $49 | $50 | $52 | $53 | $54 | $55 |
2 | $50 | $53 | $55 | $58 | $61 | $63 |
3 | $52 | $56 | $60 | $64 | $68 | $73 |
4 | $53 | $58 | $64 | $70 | $77 | $84 |
5 | $54 | $61 | $69 | $77 | $86 | $97 |
6 | $56 | $64 | $74 | $85 | $97 | $111 |
7 | $57 | $68 | $80 | $94 | $109 | $128 |
8 | $58 | $71 | $86 | $103 | $123 | $147 |
9 | $60 | $74 | $92 | $113 | $139 | $169 |
10 | $61 | $78 | $99 | $124 | $156 | $194 |
11 | $63 | $82 | $106 | $137 | $175 | $223 |
12 | $65 | $86 | $114 | $151 | $197 | $257 |
13 | $66 | $91 | $123 | $166 | $222 | $295 |
14 | $68 | $95 | $132 | $182 | $250 | $340 |
15 | $70 | $100 | $142 | $201 | $281 | $391 |
16 | $71 | $105 | $153 | $221 | $316 | $449 |
17 | $73 | $110 | $164 | $243 | $355 | $517 |
18 | $75 | $116 | $176 | $267 | $400 | $594 |
19 | $77 | $121 | $190 | $294 | $450 | $683 |
20 | $79 | $127 | $204 | $323 | $506 | $786 |
21 | $81 | $134 | $219 | $355 | $569 | $903 |
22 | $83 | $140 | $236 | $391 | $641 | $1,039 |
23 | $85 | $147 | $253 | $430 | $721 | $1,195 |
24 | $87 | $155 | $272 | $473 | $811 | $1,374 |
25 | $89 | $163 | $293 | $520 | $912 | $1,580 |
26 | $91 | $171 | $315 | $572 | $1,026 | $1,817 |
27 | $93 | $179 | $338 | $629 | $1,154 | $2,090 |
28 | $96 | $188 | $364 | $692 | $1,299 | $2,403 |
29 | $98 | $198 | $391 | $761 | $1,461 | $2,764 |
30 | $101 | $207 | $420 | $838 | $1,644 | $3,178 |