Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $27 | $27 | $27 | $27 | $27 | $27 |
1 | $28 | $28 | $29 | $30 | $30 | $31 |
2 | $28 | $30 | $31 | $33 | $34 | $36 |
3 | $29 | $31 | $34 | $36 | $38 | $41 |
4 | $30 | $33 | $36 | $40 | $43 | $47 |
5 | $31 | $34 | $39 | $43 | $49 | $54 |
6 | $31 | $36 | $42 | $48 | $55 | $62 |
7 | $32 | $38 | $45 | $53 | $62 | $72 |
8 | $33 | $40 | $48 | $58 | $69 | $83 |
9 | $34 | $42 | $52 | $64 | $78 | $95 |
10 | $35 | $44 | $56 | $70 | $88 | $109 |
11 | $35 | $46 | $60 | $77 | $99 | $126 |
12 | $36 | $48 | $64 | $85 | $111 | $144 |
13 | $37 | $51 | $69 | $93 | $125 | $166 |
14 | $38 | $53 | $74 | $103 | $140 | $191 |
15 | $39 | $56 | $80 | $113 | $158 | $220 |