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 |
11 | $80 | $104 | $135 | $174 | $223 | $284 |
12 | $82 | $110 | $145 | $191 | $251 | $326 |
13 | $84 | $115 | $156 | $211 | $282 | $375 |
14 | $86 | $121 | $168 | $232 | $317 | $432 |
15 | $88 | $127 | $180 | $255 | $357 | $496 |
16 | $91 | $133 | $194 | $280 | $402 | $571 |
17 | $93 | $140 | $209 | $308 | $452 | $656 |
18 | $95 | $147 | $224 | $339 | $508 | $755 |
19 | $98 | $154 | $241 | $373 | $572 | $868 |
20 | $100 | $162 | $259 | $410 | $643 | $998 |
21 | $102 | $170 | $279 | $451 | $724 | $1,148 |
22 | $105 | $178 | $299 | $497 | $814 | $1,320 |
23 | $108 | $187 | $322 | $546 | $916 | $1,518 |
24 | $110 | $197 | $346 | $601 | $1,030 | $1,746 |
25 | $113 | $207 | $372 | $661 | $1,159 | $2,008 |