Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $28 | $28 | $28 | $28 | $28 | $28 |
1 | $29 | $29 | $30 | $31 | $32 | $32 |
2 | $29 | $31 | $32 | $34 | $35 | $37 |
3 | $30 | $32 | $35 | $37 | $40 | $43 |
4 | $31 | $34 | $37 | $41 | $45 | $49 |
5 | $32 | $36 | $40 | $45 | $50 | $56 |
6 | $32 | $38 | $43 | $50 | $57 | $65 |
7 | $33 | $39 | $46 | $55 | $64 | $74 |
8 | $34 | $41 | $50 | $60 | $72 | $86 |
9 | $35 | $43 | $54 | $66 | $81 | $99 |
10 | $36 | $46 | $58 | $73 | $91 | $113 |