Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $66 | $66 | $66 | $66 | $66 | $66 |
1 | $68 | $69 | $71 | $73 | $74 | $76 |
2 | $69 | $73 | $76 | $80 | $84 | $87 |
3 | $71 | $76 | $82 | $88 | $94 | $100 |
4 | $73 | $80 | $88 | $97 | $106 | $115 |
5 | $75 | $84 | $95 | $106 | $119 | $133 |
6 | $77 | $88 | $102 | $117 | $134 | $153 |
7 | $78 | $93 | $109 | $129 | $151 | $176 |
8 | $80 | $98 | $118 | $141 | $169 | $202 |
9 | $82 | $102 | $127 | $156 | $191 | $232 |
10 | $84 | $108 | $136 | $171 | $214 | $267 |
11 | $87 | $113 | $146 | $188 | $241 | $307 |
12 | $89 | $119 | $157 | $207 | $271 | $353 |
13 | $91 | $124 | $169 | $228 | $305 | $406 |
14 | $93 | $131 | $182 | $251 | $343 | $467 |
15 | $96 | $137 | $195 | $276 | $386 | $537 |
16 | $98 | $144 | $210 | $303 | $434 | $618 |
17 | $100 | $151 | $226 | $334 | $489 | $710 |
18 | $103 | $159 | $243 | $367 | $550 | $817 |
19 | $106 | $167 | $261 | $404 | $619 | $939 |
20 | $108 | $175 | $280 | $444 | $696 | $1,080 |
21 | $111 | $184 | $301 | $488 | $783 | $1,242 |
22 | $114 | $193 | $324 | $537 | $881 | $1,429 |
23 | $116 | $203 | $348 | $591 | $991 | $1,643 |
24 | $119 | $213 | $374 | $650 | $1,115 | $1,889 |
25 | $122 | $223 | $402 | $715 | $1,254 | $2,173 |
26 | $125 | $235 | $433 | $787 | $1,411 | $2,499 |
27 | $129 | $246 | $465 | $865 | $1,587 | $2,873 |
28 | $132 | $259 | $500 | $952 | $1,786 | $3,304 |
29 | $135 | $272 | $538 | $1,047 | $2,009 | $3,800 |
30 | $138 | $285 | $578 | $1,152 | $2,260 | $4,370 |