Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $110 | $110 | $110 | $110 | $110 | $110 |
1 | $113 | $116 | $118 | $121 | $124 | $127 |
2 | $116 | $121 | $127 | $133 | $139 | $145 |
3 | $118 | $127 | $137 | $146 | $157 | $167 |
4 | $121 | $134 | $147 | $161 | $176 | $192 |
5 | $124 | $140 | $158 | $177 | $198 | $221 |
6 | $128 | $147 | $170 | $195 | $223 | $254 |
7 | $131 | $155 | $182 | $214 | $251 | $293 |
8 | $134 | $163 | $196 | $236 | $282 | $336 |
9 | $137 | $171 | $211 | $259 | $318 | $387 |
10 | $141 | $179 | $227 | $285 | $357 | $445 |
11 | $144 | $188 | $244 | $314 | $402 | $512 |
12 | $148 | $198 | $262 | $345 | $452 | $589 |
13 | $152 | $207 | $282 | $380 | $509 | $677 |
14 | $155 | $218 | $303 | $418 | $572 | $778 |
15 | $159 | $229 | $325 | $459 | $644 | $895 |
16 | $163 | $240 | $350 | $505 | $724 | $1,029 |
17 | $167 | $252 | $376 | $556 | $815 | $1,184 |
18 | $172 | $265 | $404 | $612 | $917 | $1,361 |
19 | $176 | $278 | $435 | $673 | $1,031 | $1,565 |
20 | $180 | $292 | $467 | $740 | $1,160 | $1,800 |