Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $73 | $73 | $73 | $73 | $73 | $73 |
1 | $75 | $77 | $78 | $80 | $82 | $84 |
2 | $77 | $80 | $84 | $88 | $92 | $97 |
3 | $79 | $85 | $91 | $97 | $104 | $111 |
4 | $81 | $89 | $97 | $107 | $117 | $128 |
5 | $83 | $93 | $105 | $118 | $132 | $147 |
6 | $85 | $98 | $113 | $129 | $148 | $169 |
7 | $87 | $103 | $121 | $142 | $166 | $194 |
8 | $89 | $108 | $130 | $156 | $187 | $223 |
9 | $91 | $113 | $140 | $172 | $211 | $257 |
10 | $93 | $119 | $150 | $189 | $237 | $295 |
11 | $96 | $125 | $162 | $208 | $267 | $340 |
12 | $98 | $131 | $174 | $229 | $300 | $391 |
13 | $101 | $138 | $187 | $252 | $338 | $449 |
14 | $103 | $145 | $201 | $277 | $380 | $517 |
15 | $106 | $152 | $216 | $305 | $427 | $594 |
16 | $108 | $159 | $232 | $335 | $481 | $683 |
17 | $111 | $167 | $250 | $369 | $541 | $786 |
18 | $114 | $176 | $268 | $406 | $608 | $903 |
19 | $117 | $184 | $288 | $446 | $684 | $1,039 |
20 | $120 | $194 | $310 | $491 | $770 | $1,195 |
21 | $123 | $203 | $333 | $540 | $866 | $1,374 |
22 | $126 | $214 | $358 | $594 | $974 | $1,580 |
23 | $129 | $224 | $385 | $654 | $1,096 | $1,817 |
24 | $132 | $235 | $414 | $719 | $1,233 | $2,090 |
25 | $135 | $247 | $445 | $791 | $1,387 | $2,403 |
26 | $139 | $260 | $479 | $870 | $1,561 | $2,764 |
27 | $142 | $273 | $514 | $957 | $1,756 | $3,178 |
28 | $146 | $286 | $553 | $1,053 | $1,975 | $3,655 |
29 | $149 | $300 | $595 | $1,158 | $2,222 | $4,203 |
30 | $153 | $316 | $639 | $1,274 | $2,500 | $4,833 |