Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $43 | $43 | $43 | $43 | $43 | $43 |
1 | $44 | $45 | $46 | $47 | $48 | $49 |
2 | $45 | $47 | $50 | $52 | $54 | $57 |
3 | $46 | $50 | $53 | $57 | $61 | $65 |
4 | $47 | $52 | $57 | $63 | $69 | $75 |
5 | $49 | $55 | $62 | $69 | $77 | $86 |
6 | $50 | $58 | $66 | $76 | $87 | $99 |
7 | $51 | $61 | $71 | $84 | $98 | $114 |
8 | $52 | $64 | $77 | $92 | $110 | $132 |
9 | $54 | $67 | $82 | $101 | $124 | $151 |
10 | $55 | $70 | $89 | $112 | $140 | $174 |
11 | $56 | $74 | $95 | $123 | $157 | $200 |
12 | $58 | $77 | $102 | $135 | $177 | $230 |
13 | $59 | $81 | $110 | $148 | $199 | $265 |
14 | $61 | $85 | $118 | $163 | $224 | $304 |
15 | $62 | $89 | $127 | $180 | $252 | $350 |