Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $87 | $87 | $87 | $87 | $87 | $87 |
1 | $89 | $91 | $94 | $96 | $98 | $100 |
2 | $91 | $96 | $101 | $105 | $110 | $115 |
3 | $94 | $101 | $108 | $116 | $124 | $132 |
4 | $96 | $106 | $116 | $127 | $139 | $152 |
5 | $98 | $111 | $125 | $140 | $157 | $175 |
6 | $101 | $117 | $134 | $154 | $176 | $201 |
7 | $103 | $122 | $144 | $170 | $198 | $231 |
8 | $106 | $129 | $155 | $186 | $223 | $266 |
9 | $109 | $135 | $167 | $205 | $251 | $306 |
10 | $111 | $142 | $179 | $226 | $283 | $352 |
11 | $114 | $149 | $193 | $248 | $318 | $405 |
12 | $117 | $156 | $207 | $273 | $358 | $465 |
13 | $120 | $164 | $223 | $300 | $402 | $535 |
14 | $123 | $172 | $239 | $330 | $453 | $616 |
15 | $126 | $181 | $257 | $363 | $509 | $708 |