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 |
16 | $77 | $114 | $165 | $239 | $342 | $487 |
17 | $79 | $119 | $178 | $263 | $385 | $560 |
18 | $81 | $125 | $191 | $289 | $433 | $644 |
19 | $83 | $131 | $205 | $318 | $487 | $740 |
20 | $85 | $138 | $221 | $350 | $548 | $851 |
21 | $87 | $145 | $237 | $385 | $617 | $979 |
22 | $90 | $152 | $255 | $423 | $694 | $1,126 |
23 | $92 | $160 | $274 | $466 | $781 | $1,294 |
24 | $94 | $168 | $295 | $512 | $878 | $1,489 |
25 | $96 | $176 | $317 | $563 | $988 | $1,712 |