Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $34 | $34 | $34 | $34 | $34 | $34 |
1 | $35 | $36 | $37 | $37 | $38 | $39 |
2 | $36 | $37 | $39 | $41 | $43 | $45 |
3 | $37 | $39 | $42 | $45 | $48 | $52 |
4 | $38 | $41 | $45 | $50 | $54 | $59 |
5 | $38 | $43 | $49 | $55 | $61 | $68 |
6 | $39 | $46 | $52 | $60 | $69 | $79 |
7 | $40 | $48 | $56 | $66 | $78 | $90 |
8 | $41 | $50 | $61 | $73 | $87 | $104 |
9 | $42 | $53 | $65 | $80 | $98 | $120 |
10 | $44 | $55 | $70 | $88 | $110 | $138 |
11 | $45 | $58 | $75 | $97 | $124 | $158 |
12 | $46 | $61 | $81 | $107 | $140 | $182 |
13 | $47 | $64 | $87 | $117 | $157 | $209 |
14 | $48 | $67 | $94 | $129 | $177 | $241 |
15 | $49 | $71 | $101 | $142 | $199 | $277 |