Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $48 | $48 | $48 | $48 | $48 | $48 |
1 | $49 | $50 | $52 | $53 | $54 | $55 |
2 | $50 | $53 | $55 | $58 | $61 | $63 |
3 | $52 | $56 | $60 | $64 | $68 | $73 |
4 | $53 | $58 | $64 | $70 | $77 | $84 |
5 | $54 | $61 | $69 | $77 | $86 | $97 |
6 | $56 | $64 | $74 | $85 | $97 | $111 |
7 | $57 | $68 | $80 | $94 | $109 | $128 |
8 | $58 | $71 | $86 | $103 | $123 | $147 |
9 | $60 | $74 | $92 | $113 | $139 | $169 |
10 | $61 | $78 | $99 | $124 | $156 | $194 |