Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $57 | $57 | $57 | $57 | $57 | $57 |
1 | $58 | $60 | $61 | $63 | $64 | $66 |
2 | $60 | $63 | $66 | $69 | $72 | $75 |
3 | $61 | $66 | $71 | $76 | $81 | $87 |
4 | $63 | $69 | $76 | $83 | $91 | $100 |
5 | $64 | $73 | $82 | $92 | $103 | $115 |
6 | $66 | $76 | $88 | $101 | $116 | $132 |
7 | $68 | $80 | $95 | $111 | $130 | $152 |
8 | $69 | $84 | $102 | $122 | $146 | $174 |
9 | $71 | $88 | $109 | $134 | $165 | $201 |
10 | $73 | $93 | $117 | $148 | $185 | $231 |
11 | $75 | $97 | $126 | $163 | $208 | $265 |
12 | $77 | $102 | $136 | $179 | $234 | $305 |
13 | $79 | $107 | $146 | $197 | $264 | $351 |
14 | $81 | $113 | $157 | $216 | $296 | $403 |
15 | $83 | $118 | $169 | $238 | $334 | $464 |