Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $59 | $59 | $59 | $59 | $59 | $59 |
1 | $60 | $62 | $63 | $65 | $66 | $68 |
2 | $62 | $65 | $68 | $71 | $75 | $78 |
3 | $64 | $68 | $73 | $79 | $84 | $90 |
4 | $65 | $72 | $79 | $86 | $95 | $103 |
5 | $67 | $75 | $85 | $95 | $106 | $119 |
6 | $68 | $79 | $91 | $105 | $120 | $136 |
7 | $70 | $83 | $98 | $115 | $135 | $157 |
8 | $72 | $87 | $105 | $126 | $151 | $180 |
9 | $74 | $92 | $113 | $139 | $170 | $208 |
10 | $76 | $96 | $122 | $153 | $192 | $239 |
11 | $77 | $101 | $131 | $168 | $216 | $274 |
12 | $79 | $106 | $141 | $185 | $242 | $316 |
13 | $81 | $111 | $151 | $204 | $273 | $363 |
14 | $83 | $117 | $162 | $224 | $307 | $417 |
15 | $85 | $123 | $175 | $246 | $345 | $480 |
16 | $88 | $129 | $188 | $271 | $388 | $552 |
17 | $90 | $135 | $202 | $298 | $437 | $635 |
18 | $92 | $142 | $217 | $328 | $492 | $730 |
19 | $94 | $149 | $233 | $361 | $553 | $840 |
20 | $97 | $157 | $251 | $397 | $622 | $966 |
21 | $99 | $164 | $269 | $437 | $700 | $1,110 |
22 | $102 | $173 | $290 | $480 | $787 | $1,277 |
23 | $104 | $181 | $311 | $528 | $886 | $1,469 |
24 | $107 | $190 | $335 | $581 | $997 | $1,689 |
25 | $109 | $200 | $360 | $639 | $1,121 | $1,942 |