Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $39 | $39 | $39 | $39 | $39 | $39 |
1 | $40 | $41 | $42 | $43 | $44 | $45 |
2 | $41 | $43 | $45 | $47 | $49 | $52 |
3 | $42 | $45 | $48 | $52 | $56 | $59 |
4 | $43 | $47 | $52 | $57 | $62 | $68 |
5 | $44 | $50 | $56 | $63 | $70 | $78 |
6 | $45 | $52 | $60 | $69 | $79 | $90 |
7 | $46 | $55 | $65 | $76 | $89 | $104 |
8 | $48 | $58 | $70 | $84 | $100 | $119 |
9 | $49 | $61 | $75 | $92 | $113 | $137 |
10 | $50 | $64 | $80 | $101 | $127 | $158 |
11 | $51 | $67 | $86 | $111 | $142 | $181 |
12 | $52 | $70 | $93 | $122 | $160 | $209 |
13 | $54 | $74 | $100 | $135 | $180 | $240 |
14 | $55 | $77 | $107 | $148 | $203 | $276 |
15 | $56 | $81 | $115 | $163 | $228 | $317 |