Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $89 | $89 | $89 | $89 | $89 | $89 |
1 | $91 | $93 | $96 | $98 | $100 | $102 |
2 | $94 | $98 | $103 | $108 | $113 | $118 |
3 | $96 | $103 | $111 | $118 | $127 | $135 |
4 | $98 | $108 | $119 | $130 | $143 | $156 |
5 | $101 | $114 | $128 | $143 | $160 | $179 |
6 | $103 | $119 | $137 | $158 | $180 | $206 |
7 | $106 | $125 | $148 | $173 | $203 | $237 |
8 | $108 | $131 | $159 | $191 | $228 | $272 |
9 | $111 | $138 | $171 | $210 | $257 | $313 |
10 | $114 | $145 | $183 | $231 | $289 | $360 |
11 | $117 | $152 | $197 | $254 | $325 | $414 |
12 | $120 | $160 | $212 | $279 | $366 | $476 |
13 | $123 | $168 | $228 | $307 | $412 | $548 |
14 | $126 | $176 | $245 | $338 | $463 | $630 |
15 | $129 | $185 | $263 | $372 | $521 | $724 |
16 | $132 | $194 | $283 | $409 | $586 | $833 |
17 | $135 | $204 | $304 | $450 | $659 | $958 |
18 | $139 | $214 | $327 | $495 | $742 | $1,101 |
19 | $142 | $225 | $352 | $544 | $834 | $1,267 |
20 | $146 | $236 | $378 | $599 | $939 | $1,457 |