Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $70 | $70 | $70 | $70 | $70 | $70 |
1 | $72 | $74 | $75 | $77 | $79 | $81 |
2 | $74 | $77 | $81 | $85 | $89 | $93 |
3 | $75 | $81 | $87 | $93 | $100 | $106 |
4 | $77 | $85 | $93 | $102 | $112 | $122 |
5 | $79 | $89 | $100 | $113 | $126 | $141 |
6 | $81 | $94 | $108 | $124 | $142 | $162 |
7 | $83 | $98 | $116 | $136 | $160 | $186 |
8 | $85 | $103 | $125 | $150 | $180 | $214 |
9 | $87 | $109 | $134 | $165 | $202 | $246 |
10 | $90 | $114 | $144 | $182 | $227 | $283 |
11 | $92 | $120 | $155 | $200 | $256 | $326 |
12 | $94 | $126 | $167 | $220 | $288 | $375 |
13 | $96 | $132 | $179 | $242 | $324 | $431 |
14 | $99 | $139 | $193 | $266 | $364 | $495 |
15 | $101 | $146 | $207 | $292 | $410 | $570 |