Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $49 | $49 | $49 | $49 | $49 | $49 |
1 | $50 | $51 | $53 | $54 | $55 | $56 |
2 | $51 | $54 | $57 | $59 | $62 | $65 |
3 | $53 | $57 | $61 | $65 | $70 | $75 |
4 | $54 | $60 | $65 | $72 | $78 | $86 |
5 | $55 | $63 | $70 | $79 | $88 | $99 |
6 | $57 | $66 | $76 | $87 | $99 | $113 |
7 | $58 | $69 | $81 | $95 | $112 | $130 |
8 | $60 | $72 | $87 | $105 | $126 | $150 |
9 | $61 | $76 | $94 | $116 | $141 | $172 |
10 | $63 | $80 | $101 | $127 | $159 | $198 |