Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $51 | $51 | $51 | $51 | $51 | $51 |
1 | $52 | $54 | $55 | $56 | $57 | $59 |
2 | $54 | $56 | $59 | $62 | $65 | $67 |
3 | $55 | $59 | $63 | $68 | $73 | $78 |
4 | $56 | $62 | $68 | $75 | $82 | $89 |
5 | $58 | $65 | $73 | $82 | $92 | $103 |
6 | $59 | $68 | $79 | $90 | $103 | $118 |
7 | $61 | $72 | $85 | $99 | $116 | $136 |
8 | $62 | $75 | $91 | $109 | $131 | $156 |
9 | $64 | $79 | $98 | $120 | $147 | $179 |
10 | $65 | $83 | $105 | $132 | $166 | $206 |
11 | $67 | $87 | $113 | $146 | $186 | $237 |
12 | $69 | $92 | $121 | $160 | $210 | $273 |
13 | $70 | $96 | $131 | $176 | $236 | $314 |
14 | $72 | $101 | $140 | $194 | $265 | $361 |
15 | $74 | $106 | $151 | $213 | $298 | $415 |