Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $74 | $74 | $74 | $74 | $74 | $74 |
1 | $76 | $78 | $80 | $81 | $83 | $85 |
2 | $78 | $82 | $86 | $90 | $94 | $98 |
3 | $80 | $86 | $92 | $98 | $105 | $113 |
4 | $82 | $90 | $99 | $108 | $119 | $129 |
5 | $84 | $94 | $106 | $119 | $133 | $149 |
6 | $86 | $99 | $114 | $131 | $150 | $171 |
7 | $88 | $104 | $123 | $144 | $169 | $197 |
8 | $90 | $109 | $132 | $159 | $190 | $226 |
9 | $92 | $115 | $142 | $174 | $214 | $260 |
10 | $95 | $121 | $153 | $192 | $240 | $299 |
11 | $97 | $127 | $164 | $211 | $270 | $344 |
12 | $100 | $133 | $176 | $232 | $304 | $396 |
13 | $102 | $140 | $189 | $255 | $342 | $455 |
14 | $105 | $147 | $204 | $281 | $385 | $524 |
15 | $107 | $154 | $219 | $309 | $433 | $602 |