Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $57 | $57 | $57 | $57 | $57 | $57 |
1 | $58 | $60 | $61 | $63 | $64 | $66 |
2 | $60 | $63 | $66 | $69 | $72 | $75 |
3 | $61 | $66 | $71 | $76 | $81 | $87 |
4 | $63 | $69 | $76 | $83 | $91 | $100 |
5 | $64 | $73 | $82 | $92 | $103 | $115 |
6 | $66 | $76 | $88 | $101 | $116 | $132 |
7 | $68 | $80 | $95 | $111 | $130 | $152 |
8 | $69 | $84 | $102 | $122 | $146 | $174 |
9 | $71 | $88 | $109 | $134 | $165 | $201 |
10 | $73 | $93 | $117 | $148 | $185 | $231 |
11 | $75 | $97 | $126 | $163 | $208 | $265 |
12 | $77 | $102 | $136 | $179 | $234 | $305 |
13 | $79 | $107 | $146 | $197 | $264 | $351 |
14 | $81 | $113 | $157 | $216 | $296 | $403 |
15 | $83 | $118 | $169 | $238 | $334 | $464 |
16 | $85 | $124 | $181 | $262 | $375 | $533 |
17 | $87 | $131 | $195 | $288 | $422 | $613 |
18 | $89 | $137 | $210 | $317 | $475 | $705 |
19 | $91 | $144 | $225 | $349 | $534 | $811 |
20 | $93 | $151 | $242 | $383 | $601 | $933 |
21 | $96 | $159 | $260 | $422 | $676 | $1,073 |
22 | $98 | $167 | $280 | $464 | $761 | $1,234 |
23 | $101 | $175 | $301 | $510 | $856 | $1,419 |
24 | $103 | $184 | $323 | $561 | $963 | $1,632 |
25 | $106 | $193 | $348 | $618 | $1,083 | $1,876 |
26 | $108 | $203 | $374 | $679 | $1,219 | $2,158 |
27 | $111 | $213 | $402 | $747 | $1,371 | $2,482 |
28 | $114 | $223 | $432 | $822 | $1,542 | $2,854 |
29 | $117 | $235 | $464 | $904 | $1,735 | $3,282 |
30 | $120 | $246 | $499 | $995 | $1,952 | $3,774 |