Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $93 | $93 | $93 | $93 | $93 | $93 |
1 | $95 | $98 | $100 | $102 | $105 | $107 |
2 | $98 | $103 | $107 | $113 | $118 | $123 |
3 | $100 | $108 | $116 | $124 | $132 | $141 |
4 | $103 | $113 | $124 | $136 | $149 | $163 |
5 | $105 | $119 | $134 | $150 | $168 | $187 |
6 | $108 | $125 | $144 | $165 | $189 | $215 |
7 | $111 | $131 | $154 | $181 | $212 | $247 |
8 | $113 | $137 | $166 | $199 | $239 | $284 |
9 | $116 | $144 | $178 | $219 | $268 | $327 |
10 | $119 | $151 | $192 | $241 | $302 | $376 |
11 | $122 | $159 | $206 | $265 | $340 | $433 |
12 | $125 | $167 | $222 | $292 | $382 | $498 |
13 | $128 | $175 | $238 | $321 | $430 | $572 |
14 | $131 | $184 | $256 | $353 | $484 | $658 |
15 | $135 | $193 | $275 | $388 | $544 | $757 |