Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $72 | $72 | $72 | $72 | $72 | $72 |
1 | $74 | $76 | $77 | $79 | $81 | $83 |
2 | $76 | $79 | $83 | $87 | $91 | $95 |
3 | $78 | $83 | $89 | $96 | $103 | $110 |
4 | $79 | $88 | $96 | $105 | $115 | $126 |
5 | $81 | $92 | $103 | $116 | $130 | $145 |
6 | $83 | $96 | $111 | $128 | $146 | $167 |
7 | $86 | $101 | $119 | $140 | $164 | $192 |
8 | $88 | $106 | $128 | $154 | $185 | $220 |
9 | $90 | $112 | $138 | $170 | $208 | $253 |
10 | $92 | $117 | $148 | $187 | $234 | $291 |
11 | $94 | $123 | $160 | $205 | $263 | $335 |
12 | $97 | $129 | $171 | $226 | $296 | $385 |
13 | $99 | $136 | $184 | $249 | $333 | $443 |
14 | $102 | $143 | $198 | $273 | $375 | $509 |
15 | $104 | $150 | $213 | $301 | $421 | $586 |
16 | $107 | $157 | $229 | $331 | $474 | $674 |
17 | $110 | $165 | $246 | $364 | $533 | $775 |
18 | $112 | $173 | $265 | $400 | $600 | $891 |
19 | $115 | $182 | $285 | $440 | $675 | $1,025 |
20 | $118 | $191 | $306 | $484 | $759 | $1,178 |
21 | $121 | $201 | $329 | $533 | $854 | $1,355 |
22 | $124 | $211 | $353 | $586 | $961 | $1,558 |
23 | $127 | $221 | $380 | $645 | $1,081 | $1,792 |
24 | $130 | $232 | $408 | $709 | $1,216 | $2,061 |
25 | $133 | $244 | $439 | $780 | $1,368 | $2,370 |
26 | $137 | $256 | $472 | $858 | $1,539 | $2,726 |
27 | $140 | $269 | $507 | $944 | $1,732 | $3,135 |
28 | $144 | $282 | $545 | $1,038 | $1,948 | $3,605 |
29 | $147 | $296 | $586 | $1,142 | $2,192 | $4,145 |
30 | $151 | $311 | $630 | $1,256 | $2,466 | $4,767 |