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 |
16 | $104 | $153 | $223 | $322 | $461 | $655 |
17 | $107 | $160 | $239 | $354 | $518 | $753 |
18 | $109 | $168 | $257 | $389 | $583 | $866 |
19 | $112 | $177 | $277 | $428 | $656 | $996 |
20 | $115 | $186 | $297 | $471 | $738 | $1,146 |
21 | $118 | $195 | $320 | $518 | $830 | $1,318 |
22 | $121 | $205 | $344 | $570 | $934 | $1,515 |
23 | $124 | $215 | $369 | $627 | $1,051 | $1,742 |
24 | $127 | $226 | $397 | $689 | $1,182 | $2,004 |
25 | $130 | $237 | $427 | $758 | $1,330 | $2,304 |
26 | $133 | $249 | $459 | $834 | $1,496 | $2,650 |
27 | $136 | $261 | $493 | $918 | $1,684 | $3,047 |
28 | $140 | $274 | $530 | $1,009 | $1,894 | $3,505 |
29 | $143 | $288 | $570 | $1,110 | $2,131 | $4,030 |
30 | $147 | $303 | $613 | $1,221 | $2,397 | $4,635 |