Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $50 | $50 | $50 | $50 | $50 | $50 |
1 | $51 | $53 | $54 | $55 | $56 | $58 |
2 | $53 | $55 | $58 | $61 | $63 | $66 |
3 | $54 | $58 | $62 | $67 | $71 | $76 |
4 | $55 | $61 | $67 | $73 | $80 | $87 |
5 | $57 | $64 | $72 | $81 | $90 | $101 |
6 | $58 | $67 | $77 | $89 | $101 | $116 |
7 | $59 | $70 | $83 | $97 | $114 | $133 |
8 | $61 | $74 | $89 | $107 | $128 | $153 |
9 | $62 | $78 | $96 | $118 | $144 | $176 |
10 | $64 | $81 | $103 | $130 | $162 | $202 |
11 | $66 | $86 | $111 | $143 | $183 | $233 |
12 | $67 | $90 | $119 | $157 | $205 | $268 |
13 | $69 | $94 | $128 | $173 | $231 | $308 |
14 | $71 | $99 | $138 | $190 | $260 | $354 |
15 | $72 | $104 | $148 | $209 | $293 | $407 |
16 | $74 | $109 | $159 | $230 | $329 | $468 |
17 | $76 | $115 | $171 | $253 | $370 | $538 |
18 | $78 | $120 | $184 | $278 | $417 | $619 |
19 | $80 | $126 | $198 | $306 | $469 | $712 |
20 | $82 | $133 | $212 | $336 | $527 | $818 |
21 | $84 | $139 | $228 | $370 | $593 | $941 |
22 | $86 | $146 | $245 | $407 | $667 | $1,082 |
23 | $88 | $154 | $264 | $448 | $751 | $1,245 |
24 | $90 | $161 | $284 | $492 | $845 | $1,431 |
25 | $93 | $169 | $305 | $542 | $950 | $1,646 |
26 | $95 | $178 | $328 | $596 | $1,069 | $1,893 |
27 | $97 | $187 | $352 | $655 | $1,203 | $2,177 |
28 | $100 | $196 | $379 | $721 | $1,353 | $2,503 |
29 | $102 | $206 | $407 | $793 | $1,522 | $2,879 |
30 | $105 | $216 | $438 | $872 | $1,712 | $3,311 |