Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $69 | $69 | $69 | $69 | $69 | $69 |
1 | $71 | $72 | $74 | $76 | $78 | $79 |
2 | $72 | $76 | $80 | $83 | $87 | $91 |
3 | $74 | $80 | $86 | $92 | $98 | $105 |
4 | $76 | $84 | $92 | $101 | $111 | $121 |
5 | $78 | $88 | $99 | $111 | $124 | $139 |
6 | $80 | $92 | $106 | $122 | $140 | $160 |
7 | $82 | $97 | $114 | $134 | $157 | $184 |
8 | $84 | $102 | $123 | $148 | $177 | $211 |
9 | $86 | $107 | $132 | $163 | $199 | $243 |
10 | $88 | $112 | $142 | $179 | $224 | $279 |
11 | $91 | $118 | $153 | $197 | $252 | $321 |
12 | $93 | $124 | $164 | $217 | $284 | $369 |
13 | $95 | $130 | $177 | $238 | $319 | $425 |
14 | $97 | $137 | $190 | $262 | $359 | $488 |
15 | $100 | $143 | $204 | $288 | $404 | $561 |
16 | $102 | $151 | $219 | $317 | $454 | $646 |
17 | $105 | $158 | $236 | $349 | $511 | $743 |
18 | $108 | $166 | $254 | $384 | $575 | $854 |
19 | $110 | $174 | $273 | $422 | $647 | $982 |
20 | $113 | $183 | $293 | $464 | $728 | $1,129 |