Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $85 | $85 | $85 | $85 | $85 | $85 |
1 | $87 | $89 | $91 | $94 | $96 | $98 |
2 | $89 | $94 | $98 | $103 | $108 | $112 |
3 | $92 | $98 | $106 | $113 | $121 | $129 |
4 | $94 | $103 | $114 | $124 | $136 | $149 |
5 | $96 | $108 | $122 | $137 | $153 | $171 |
6 | $99 | $114 | $131 | $151 | $172 | $197 |
7 | $101 | $120 | $141 | $166 | $194 | $226 |
8 | $104 | $126 | $152 | $182 | $218 | $260 |
9 | $106 | $132 | $163 | $200 | $245 | $299 |
10 | $109 | $138 | $175 | $220 | $276 | $344 |
11 | $112 | $145 | $188 | $243 | $311 | $395 |
12 | $114 | $153 | $202 | $267 | $349 | $455 |
13 | $117 | $160 | $218 | $293 | $393 | $523 |
14 | $120 | $168 | $234 | $323 | $442 | $601 |
15 | $123 | $177 | $252 | $355 | $497 | $692 |
16 | $126 | $186 | $270 | $391 | $560 | $795 |
17 | $129 | $195 | $291 | $430 | $630 | $915 |
18 | $133 | $205 | $312 | $473 | $708 | $1,052 |
19 | $136 | $215 | $336 | $520 | $797 | $1,210 |
20 | $139 | $226 | $361 | $572 | $896 | $1,391 |