Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $79 | $79 | $79 | $79 | $79 | $79 |
1 | $81 | $83 | $85 | $87 | $89 | $91 |
2 | $83 | $87 | $91 | $96 | $100 | $104 |
3 | $85 | $91 | $98 | $105 | $112 | $120 |
4 | $87 | $96 | $106 | $116 | $127 | $138 |
5 | $89 | $101 | $113 | $127 | $142 | $159 |
6 | $92 | $106 | $122 | $140 | $160 | $183 |
7 | $94 | $111 | $131 | $154 | $180 | $210 |
8 | $96 | $117 | $141 | $169 | $203 | $242 |
9 | $99 | $123 | $151 | $186 | $228 | $278 |
10 | $101 | $129 | $163 | $205 | $257 | $320 |
11 | $104 | $135 | $175 | $225 | $289 | $368 |
12 | $106 | $142 | $188 | $248 | $325 | $423 |
13 | $109 | $149 | $202 | $273 | $365 | $486 |
14 | $112 | $156 | $217 | $300 | $411 | $559 |
15 | $114 | $164 | $234 | $330 | $462 | $643 |