Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $60 | $60 | $60 | $60 | $60 | $60 |
1 | $62 | $63 | $65 | $66 | $68 | $69 |
2 | $63 | $66 | $69 | $73 | $76 | $79 |
3 | $65 | $69 | $75 | $80 | $85 | $91 |
4 | $66 | $73 | $80 | $88 | $96 | $105 |
5 | $68 | $77 | $86 | $97 | $108 | $121 |
6 | $70 | $80 | $93 | $106 | $122 | $139 |
7 | $71 | $84 | $100 | $117 | $137 | $160 |
8 | $73 | $89 | $107 | $129 | $154 | $184 |
9 | $75 | $93 | $115 | $141 | $173 | $211 |
10 | $77 | $98 | $124 | $156 | $195 | $243 |
11 | $79 | $103 | $133 | $171 | $219 | $279 |
12 | $81 | $108 | $143 | $188 | $247 | $321 |
13 | $83 | $113 | $154 | $207 | $277 | $369 |
14 | $85 | $119 | $165 | $228 | $312 | $425 |
15 | $87 | $125 | $178 | $251 | $351 | $488 |
16 | $89 | $131 | $191 | $276 | $395 | $561 |
17 | $91 | $138 | $205 | $303 | $444 | $646 |
18 | $94 | $144 | $221 | $334 | $500 | $743 |
19 | $96 | $152 | $237 | $367 | $562 | $854 |
20 | $98 | $159 | $255 | $404 | $633 | $982 |
21 | $101 | $167 | $274 | $444 | $712 | $1,129 |
22 | $103 | $176 | $295 | $488 | $801 | $1,299 |
23 | $106 | $184 | $317 | $537 | $901 | $1,493 |
24 | $109 | $194 | $340 | $591 | $1,013 | $1,718 |
25 | $111 | $203 | $366 | $650 | $1,140 | $1,975 |
26 | $114 | $213 | $393 | $715 | $1,283 | $2,271 |
27 | $117 | $224 | $423 | $787 | $1,443 | $2,612 |
28 | $120 | $235 | $455 | $865 | $1,623 | $3,004 |
29 | $123 | $247 | $489 | $952 | $1,826 | $3,455 |
30 | $126 | $259 | $525 | $1,047 | $2,055 | $3,973 |