Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $71 | $71 | $71 | $71 | $71 | $71 |
1 | $73 | $75 | $76 | $78 | $80 | $82 |
2 | $75 | $78 | $82 | $86 | $90 | $94 |
3 | $76 | $82 | $88 | $95 | $101 | $108 |
4 | $78 | $86 | $95 | $104 | $114 | $124 |
5 | $80 | $91 | $102 | $114 | $128 | $143 |
6 | $82 | $95 | $110 | $126 | $144 | $164 |
7 | $84 | $100 | $118 | $138 | $162 | $189 |
8 | $87 | $105 | $127 | $152 | $182 | $217 |
9 | $89 | $110 | $136 | $167 | $205 | $250 |
10 | $91 | $116 | $146 | $184 | $231 | $287 |
11 | $93 | $121 | $157 | $203 | $259 | $330 |
12 | $95 | $128 | $169 | $223 | $292 | $380 |
13 | $98 | $134 | $182 | $245 | $328 | $437 |
14 | $100 | $141 | $195 | $270 | $369 | $502 |
15 | $103 | $148 | $210 | $297 | $415 | $578 |