Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $53 | $53 | $53 | $53 | $53 | $53 |
1 | $54 | $56 | $57 | $58 | $60 | $61 |
2 | $56 | $58 | $61 | $64 | $67 | $70 |
3 | $57 | $61 | $66 | $71 | $75 | $81 |
4 | $59 | $64 | $71 | $78 | $85 | $93 |
5 | $60 | $68 | $76 | $85 | $96 | $107 |
6 | $61 | $71 | $82 | $94 | $107 | $123 |
7 | $63 | $75 | $88 | $103 | $121 | $141 |
8 | $65 | $78 | $95 | $114 | $136 | $162 |
9 | $66 | $82 | $102 | $125 | $153 | $186 |
10 | $68 | $86 | $109 | $137 | $172 | $214 |
11 | $70 | $91 | $117 | $151 | $194 | $247 |
12 | $71 | $95 | $126 | $166 | $218 | $284 |
13 | $73 | $100 | $136 | $183 | $245 | $326 |
14 | $75 | $105 | $146 | $201 | $276 | $375 |
15 | $77 | $110 | $157 | $221 | $310 | $431 |