Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $97 | $97 | $97 | $97 | $97 | $97 |
1 | $99 | $102 | $104 | $107 | $109 | $112 |
2 | $102 | $107 | $112 | $117 | $123 | $128 |
3 | $104 | $112 | $121 | $129 | $138 | $148 |
4 | $107 | $118 | $130 | $142 | $155 | $170 |
5 | $110 | $124 | $139 | $156 | $175 | $195 |
6 | $112 | $130 | $150 | $172 | $197 | $224 |
7 | $115 | $136 | $161 | $189 | $221 | $258 |
8 | $118 | $143 | $173 | $208 | $249 | $297 |
9 | $121 | $150 | $186 | $229 | $280 | $341 |
10 | $124 | $158 | $200 | $252 | $315 | $392 |
11 | $127 | $166 | $215 | $277 | $354 | $451 |
12 | $130 | $174 | $231 | $304 | $399 | $519 |
13 | $134 | $183 | $248 | $335 | $448 | $597 |
14 | $137 | $192 | $267 | $368 | $505 | $686 |
15 | $140 | $202 | $287 | $405 | $568 | $789 |