Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $80 | $80 | $80 | $80 | $80 | $80 |
1 | $82 | $84 | $86 | $88 | $90 | $92 |
2 | $84 | $88 | $92 | $97 | $101 | $106 |
3 | $86 | $93 | $99 | $106 | $114 | $122 |
4 | $88 | $97 | $107 | $117 | $128 | $140 |
5 | $91 | $102 | $115 | $129 | $144 | $161 |
6 | $93 | $107 | $123 | $142 | $162 | $185 |
7 | $95 | $113 | $133 | $156 | $182 | $213 |
8 | $97 | $118 | $143 | $171 | $205 | $245 |
9 | $100 | $124 | $153 | $189 | $231 | $281 |
10 | $102 | $130 | $165 | $207 | $260 | $324 |
11 | $105 | $137 | $177 | $228 | $292 | $372 |
12 | $108 | $144 | $191 | $251 | $329 | $428 |
13 | $110 | $151 | $205 | $276 | $370 | $492 |
14 | $113 | $158 | $220 | $304 | $416 | $566 |
15 | $116 | $166 | $237 | $334 | $468 | $651 |