Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $88 | $88 | $88 | $88 | $88 | $88 |
1 | $90 | $92 | $95 | $97 | $99 | $101 |
2 | $92 | $97 | $102 | $106 | $111 | $116 |
3 | $95 | $102 | $109 | $117 | $125 | $134 |
4 | $97 | $107 | $118 | $129 | $141 | $154 |
5 | $100 | $112 | $126 | $142 | $159 | $177 |
6 | $102 | $118 | $136 | $156 | $178 | $204 |
7 | $105 | $124 | $146 | $171 | $201 | $234 |
8 | $107 | $130 | $157 | $189 | $226 | $269 |
9 | $110 | $137 | $169 | $207 | $254 | $310 |
10 | $113 | $143 | $181 | $228 | $286 | $356 |
11 | $115 | $151 | $195 | $251 | $321 | $409 |
12 | $118 | $158 | $210 | $276 | $362 | $471 |
13 | $121 | $166 | $225 | $304 | $407 | $541 |
14 | $124 | $174 | $242 | $334 | $458 | $623 |
15 | $127 | $183 | $260 | $368 | $515 | $716 |
16 | $131 | $192 | $280 | $404 | $579 | $823 |
17 | $134 | $202 | $301 | $445 | $652 | $947 |
18 | $137 | $212 | $323 | $489 | $733 | $1,089 |
19 | $141 | $222 | $348 | $538 | $825 | $1,252 |
20 | $144 | $233 | $374 | $592 | $928 | $1,440 |