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 |
16 | $95 | $140 | $204 | $294 | $421 | $599 |
17 | $97 | $147 | $219 | $323 | $474 | $689 |
18 | $100 | $154 | $235 | $356 | $533 | $792 |
19 | $102 | $162 | $253 | $391 | $600 | $911 |
20 | $105 | $170 | $272 | $431 | $675 | $1,047 |
21 | $107 | $178 | $292 | $474 | $759 | $1,205 |
22 | $110 | $187 | $314 | $521 | $854 | $1,385 |
23 | $113 | $197 | $338 | $573 | $961 | $1,593 |
24 | $116 | $206 | $363 | $630 | $1,081 | $1,832 |
25 | $119 | $217 | $390 | $693 | $1,216 | $2,107 |
26 | $122 | $228 | $420 | $763 | $1,368 | $2,423 |
27 | $125 | $239 | $451 | $839 | $1,539 | $2,786 |
28 | $128 | $251 | $485 | $923 | $1,732 | $3,204 |
29 | $131 | $263 | $521 | $1,015 | $1,948 | $3,685 |
30 | $134 | $277 | $560 | $1,117 | $2,192 | $4,238 |