Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $52 | $52 | $52 | $52 | $52 | $52 |
1 | $53 | $55 | $56 | $57 | $59 | $60 |
2 | $55 | $57 | $60 | $63 | $66 | $69 |
3 | $56 | $60 | $65 | $69 | $74 | $79 |
4 | $57 | $63 | $69 | $76 | $83 | $91 |
5 | $59 | $66 | $75 | $84 | $94 | $105 |
6 | $60 | $70 | $80 | $92 | $105 | $120 |
7 | $62 | $73 | $86 | $101 | $119 | $138 |
8 | $63 | $77 | $93 | $111 | $133 | $159 |
9 | $65 | $81 | $100 | $123 | $150 | $183 |
10 | $67 | $85 | $107 | $135 | $169 | $210 |
11 | $68 | $89 | $115 | $148 | $190 | $242 |
12 | $70 | $93 | $124 | $163 | $214 | $278 |
13 | $72 | $98 | $133 | $180 | $240 | $320 |
14 | $73 | $103 | $143 | $197 | $270 | $368 |
15 | $75 | $108 | $154 | $217 | $304 | $423 |