Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $69 | $69 | $69 | $69 | $69 | $69 |
1 | $71 | $72 | $74 | $76 | $78 | $79 |
2 | $72 | $76 | $80 | $83 | $87 | $91 |
3 | $74 | $80 | $86 | $92 | $98 | $105 |
4 | $76 | $84 | $92 | $101 | $111 | $121 |
5 | $78 | $88 | $99 | $111 | $124 | $139 |
6 | $80 | $92 | $106 | $122 | $140 | $160 |
7 | $82 | $97 | $114 | $134 | $157 | $184 |
8 | $84 | $102 | $123 | $148 | $177 | $211 |
9 | $86 | $107 | $132 | $163 | $199 | $243 |
10 | $88 | $112 | $142 | $179 | $224 | $279 |
11 | $91 | $118 | $153 | $197 | $252 | $321 |
12 | $93 | $124 | $164 | $217 | $284 | $369 |
13 | $95 | $130 | $177 | $238 | $319 | $425 |
14 | $97 | $137 | $190 | $262 | $359 | $488 |
15 | $100 | $143 | $204 | $288 | $404 | $561 |
16 | $102 | $151 | $219 | $317 | $454 | $646 |
17 | $105 | $158 | $236 | $349 | $511 | $743 |
18 | $108 | $166 | $254 | $384 | $575 | $854 |
19 | $110 | $174 | $273 | $422 | $647 | $982 |
20 | $113 | $183 | $293 | $464 | $728 | $1,129 |
21 | $116 | $192 | $315 | $511 | $819 | $1,299 |
22 | $119 | $202 | $339 | $562 | $921 | $1,493 |
23 | $122 | $212 | $364 | $618 | $1,036 | $1,718 |
24 | $125 | $223 | $391 | $680 | $1,165 | $1,975 |
25 | $128 | $234 | $421 | $748 | $1,311 | $2,271 |
26 | $131 | $245 | $452 | $822 | $1,475 | $2,612 |
27 | $134 | $258 | $486 | $905 | $1,659 | $3,004 |
28 | $138 | $270 | $523 | $995 | $1,867 | $3,455 |
29 | $141 | $284 | $562 | $1,095 | $2,100 | $3,973 |
30 | $145 | $298 | $604 | $1,204 | $2,363 | $4,569 |