Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $32 | $32 | $32 | $32 | $32 | $32 |
1 | $33 | $34 | $34 | $35 | $36 | $37 |
2 | $34 | $35 | $37 | $39 | $41 | $42 |
3 | $34 | $37 | $40 | $43 | $46 | $49 |
4 | $35 | $39 | $43 | $47 | $51 | $56 |
5 | $36 | $41 | $46 | $52 | $58 | $64 |
6 | $37 | $43 | $49 | $57 | $65 | $74 |
7 | $38 | $45 | $53 | $62 | $73 | $85 |
8 | $39 | $47 | $57 | $69 | $82 | $98 |
9 | $40 | $50 | $61 | $75 | $92 | $113 |
10 | $41 | $52 | $66 | $83 | $104 | $129 |
11 | $42 | $55 | $71 | $91 | $117 | $149 |
12 | $43 | $57 | $76 | $100 | $132 | $171 |
13 | $44 | $60 | $82 | $110 | $148 | $197 |
14 | $45 | $63 | $88 | $122 | $166 | $226 |
15 | $46 | $67 | $95 | $134 | $187 | $260 |