Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $61 | $61 | $61 | $61 | $61 | $61 |
1 | $63 | $64 | $66 | $67 | $69 | $70 |
2 | $64 | $67 | $70 | $74 | $77 | $81 |
3 | $66 | $71 | $76 | $81 | $87 | $93 |
4 | $67 | $74 | $81 | $89 | $98 | $107 |
5 | $69 | $78 | $88 | $98 | $110 | $123 |
6 | $71 | $82 | $94 | $108 | $124 | $141 |
7 | $73 | $86 | $101 | $119 | $139 | $162 |
8 | $74 | $90 | $109 | $131 | $157 | $187 |
9 | $76 | $95 | $117 | $144 | $176 | $215 |
10 | $78 | $99 | $126 | $158 | $198 | $247 |