Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $64 | $64 | $64 | $64 | $64 | $64 |
1 | $66 | $67 | $69 | $70 | $72 | $74 |
2 | $67 | $71 | $74 | $77 | $81 | $85 |
3 | $69 | $74 | $80 | $85 | $91 | $97 |
4 | $71 | $78 | $85 | $94 | $103 | $112 |
5 | $72 | $82 | $92 | $103 | $115 | $129 |
6 | $74 | $86 | $99 | $113 | $130 | $148 |
7 | $76 | $90 | $106 | $125 | $146 | $170 |
8 | $78 | $95 | $114 | $137 | $164 | $196 |
9 | $80 | $99 | $123 | $151 | $185 | $225 |
10 | $82 | $104 | $132 | $166 | $208 | $259 |
11 | $84 | $109 | $142 | $183 | $234 | $298 |
12 | $86 | $115 | $152 | $201 | $263 | $342 |
13 | $88 | $121 | $164 | $221 | $296 | $394 |
14 | $90 | $127 | $176 | $243 | $333 | $453 |
15 | $93 | $133 | $189 | $267 | $375 | $521 |