Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $54 | $54 | $54 | $54 | $54 | $54 |
1 | $55 | $57 | $58 | $59 | $61 | $62 |
2 | $57 | $60 | $62 | $65 | $68 | $71 |
3 | $58 | $63 | $67 | $72 | $77 | $82 |
4 | $60 | $66 | $72 | $79 | $86 | $94 |
5 | $61 | $69 | $78 | $87 | $97 | $109 |
6 | $63 | $72 | $83 | $96 | $109 | $125 |
7 | $64 | $76 | $90 | $105 | $123 | $144 |
8 | $66 | $80 | $96 | $116 | $139 | $165 |
9 | $67 | $84 | $104 | $127 | $156 | $190 |
10 | $69 | $88 | $111 | $140 | $175 | $218 |
11 | $71 | $92 | $120 | $154 | $197 | $251 |
12 | $73 | $97 | $129 | $169 | $222 | $289 |
13 | $74 | $102 | $138 | $186 | $250 | $332 |
14 | $76 | $107 | $149 | $205 | $281 | $382 |
15 | $78 | $112 | $160 | $226 | $316 | $439 |
16 | $80 | $118 | $172 | $248 | $355 | $505 |
17 | $82 | $124 | $185 | $273 | $400 | $581 |
18 | $84 | $130 | $198 | $300 | $450 | $668 |
19 | $86 | $136 | $213 | $330 | $506 | $769 |
20 | $88 | $143 | $229 | $363 | $569 | $884 |
21 | $91 | $150 | $247 | $400 | $641 | $1,016 |
22 | $93 | $158 | $265 | $440 | $721 | $1,169 |
23 | $95 | $166 | $285 | $484 | $811 | $1,344 |
24 | $98 | $174 | $306 | $532 | $912 | $1,546 |
25 | $100 | $183 | $329 | $585 | $1,026 | $1,778 |
26 | $103 | $192 | $354 | $644 | $1,154 | $2,044 |
27 | $105 | $202 | $381 | $708 | $1,299 | $2,351 |
28 | $108 | $212 | $409 | $779 | $1,461 | $2,704 |
29 | $111 | $222 | $440 | $857 | $1,644 | $3,109 |
30 | $113 | $233 | $473 | $942 | $1,849 | $3,575 |