Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $76 | $76 | $76 | $76 | $76 | $76 |
1 | $78 | $80 | $82 | $84 | $86 | $87 |
2 | $80 | $84 | $88 | $92 | $96 | $101 |
3 | $82 | $88 | $94 | $101 | $108 | $116 |
4 | $84 | $92 | $101 | $111 | $122 | $133 |
5 | $86 | $97 | $109 | $122 | $137 | $153 |
6 | $88 | $102 | $117 | $135 | $154 | $176 |
7 | $90 | $107 | $126 | $148 | $173 | $202 |
8 | $93 | $112 | $136 | $163 | $195 | $232 |
9 | $95 | $118 | $146 | $179 | $219 | $267 |
10 | $97 | $124 | $157 | $197 | $247 | $307 |
11 | $100 | $130 | $168 | $217 | $278 | $354 |
12 | $102 | $136 | $181 | $239 | $312 | $407 |
13 | $105 | $143 | $195 | $262 | $351 | $468 |
14 | $107 | $150 | $209 | $289 | $395 | $538 |
15 | $110 | $158 | $225 | $317 | $445 | $618 |
16 | $113 | $166 | $242 | $349 | $500 | $711 |
17 | $116 | $174 | $260 | $384 | $563 | $818 |
18 | $119 | $183 | $279 | $423 | $633 | $941 |
19 | $121 | $192 | $300 | $465 | $712 | $1,082 |
20 | $125 | $202 | $323 | $511 | $801 | $1,244 |
21 | $128 | $212 | $347 | $562 | $902 | $1,430 |
22 | $131 | $222 | $373 | $619 | $1,014 | $1,645 |
23 | $134 | $233 | $401 | $681 | $1,141 | $1,892 |
24 | $137 | $245 | $431 | $749 | $1,284 | $2,176 |
25 | $141 | $257 | $463 | $823 | $1,444 | $2,502 |
26 | $144 | $270 | $498 | $906 | $1,625 | $2,877 |
27 | $148 | $284 | $536 | $996 | $1,828 | $3,309 |
28 | $152 | $298 | $576 | $1,096 | $2,056 | $3,805 |
29 | $156 | $313 | $619 | $1,206 | $2,313 | $4,376 |
30 | $159 | $328 | $665 | $1,326 | $2,602 | $5,032 |