Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $75 | $75 | $75 | $75 | $75 | $75 |
1 | $77 | $79 | $81 | $83 | $84 | $86 |
2 | $79 | $83 | $87 | $91 | $95 | $99 |
3 | $81 | $87 | $93 | $100 | $107 | $114 |
4 | $83 | $91 | $100 | $110 | $120 | $131 |
5 | $85 | $96 | $108 | $121 | $135 | $151 |
6 | $87 | $101 | $116 | $133 | $152 | $173 |
7 | $89 | $106 | $124 | $146 | $171 | $200 |
8 | $91 | $111 | $134 | $161 | $192 | $229 |
9 | $94 | $116 | $144 | $177 | $216 | $264 |
10 | $96 | $122 | $155 | $195 | $244 | $303 |
11 | $98 | $128 | $166 | $214 | $274 | $349 |
12 | $101 | $135 | $179 | $235 | $308 | $401 |
13 | $103 | $141 | $192 | $259 | $347 | $461 |
14 | $106 | $148 | $206 | $285 | $390 | $531 |
15 | $109 | $156 | $222 | $313 | $439 | $610 |
16 | $111 | $164 | $239 | $345 | $494 | $702 |
17 | $114 | $172 | $256 | $379 | $555 | $807 |
18 | $117 | $180 | $276 | $417 | $625 | $928 |
19 | $120 | $190 | $296 | $459 | $703 | $1,067 |
20 | $123 | $199 | $319 | $505 | $791 | $1,227 |
21 | $126 | $209 | $342 | $555 | $890 | $1,412 |
22 | $129 | $219 | $368 | $611 | $1,001 | $1,623 |
23 | $132 | $230 | $396 | $672 | $1,126 | $1,867 |
24 | $136 | $242 | $425 | $739 | $1,267 | $2,147 |
25 | $139 | $254 | $457 | $813 | $1,425 | $2,469 |