Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $92 | $92 | $92 | $92 | $92 | $92 |
1 | $94 | $97 | $99 | $101 | $104 | $106 |
2 | $97 | $101 | $106 | $111 | $116 | $122 |
3 | $99 | $107 | $114 | $122 | $131 | $140 |
4 | $102 | $112 | $123 | $135 | $147 | $161 |
5 | $104 | $117 | $132 | $148 | $166 | $185 |
6 | $107 | $123 | $142 | $163 | $187 | $213 |
7 | $109 | $129 | $153 | $179 | $210 | $245 |
8 | $112 | $136 | $164 | $197 | $236 | $281 |
9 | $115 | $143 | $176 | $217 | $266 | $324 |
10 | $118 | $150 | $190 | $239 | $299 | $372 |
11 | $121 | $157 | $204 | $262 | $336 | $428 |
12 | $124 | $165 | $219 | $289 | $378 | $492 |
13 | $127 | $173 | $236 | $318 | $425 | $566 |
14 | $130 | $182 | $253 | $349 | $479 | $651 |
15 | $133 | $191 | $272 | $384 | $538 | $749 |
16 | $137 | $201 | $293 | $423 | $606 | $861 |
17 | $140 | $211 | $315 | $465 | $681 | $990 |
18 | $143 | $221 | $338 | $512 | $767 | $1,139 |
19 | $147 | $232 | $364 | $563 | $862 | $1,309 |
20 | $151 | $244 | $391 | $619 | $970 | $1,506 |