Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $63 | $63 | $63 | $63 | $63 | $63 |
1 | $65 | $66 | $68 | $69 | $71 | $72 |
2 | $66 | $69 | $73 | $76 | $80 | $83 |
3 | $68 | $73 | $78 | $84 | $90 | $96 |
4 | $70 | $77 | $84 | $92 | $101 | $110 |
5 | $71 | $80 | $90 | $101 | $114 | $127 |
6 | $73 | $84 | $97 | $112 | $128 | $146 |
7 | $75 | $89 | $105 | $123 | $144 | $168 |
8 | $77 | $93 | $112 | $135 | $162 | $193 |
9 | $79 | $98 | $121 | $149 | $182 | $222 |
10 | $81 | $103 | $130 | $163 | $205 | $255 |
11 | $83 | $108 | $140 | $180 | $230 | $293 |
12 | $85 | $113 | $150 | $198 | $259 | $337 |
13 | $87 | $119 | $161 | $217 | $291 | $388 |
14 | $89 | $125 | $173 | $239 | $328 | $446 |
15 | $91 | $131 | $186 | $263 | $369 | $513 |
16 | $94 | $138 | $200 | $289 | $415 | $590 |
17 | $96 | $144 | $215 | $318 | $467 | $678 |
18 | $98 | $152 | $232 | $350 | $525 | $780 |
19 | $101 | $159 | $249 | $385 | $591 | $897 |
20 | $103 | $167 | $268 | $424 | $664 | $1,031 |