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 |
11 | $64 | $84 | $109 | $140 | $179 | $228 |
12 | $66 | $88 | $117 | $154 | $201 | $262 |
13 | $68 | $92 | $125 | $169 | $227 | $301 |
14 | $69 | $97 | $135 | $186 | $255 | $347 |
15 | $71 | $102 | $145 | $205 | $287 | $399 |