Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $58 | $58 | $58 | $58 | $58 | $58 |
1 | $59 | $61 | $62 | $64 | $65 | $67 |
2 | $61 | $64 | $67 | $70 | $73 | $77 |
3 | $62 | $67 | $72 | $77 | $83 | $88 |
4 | $64 | $70 | $77 | $85 | $93 | $101 |
5 | $66 | $74 | $83 | $93 | $105 | $117 |
6 | $67 | $78 | $90 | $103 | $118 | $134 |
7 | $69 | $82 | $96 | $113 | $132 | $154 |
8 | $71 | $86 | $103 | $124 | $149 | $177 |
9 | $72 | $90 | $111 | $137 | $167 | $204 |
10 | $74 | $94 | $120 | $150 | $188 | $235 |
11 | $76 | $99 | $129 | $165 | $212 | $270 |
12 | $78 | $104 | $138 | $182 | $238 | $310 |
13 | $80 | $109 | $149 | $200 | $268 | $357 |
14 | $82 | $115 | $160 | $220 | $302 | $410 |
15 | $84 | $121 | $172 | $242 | $339 | $472 |