Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $29 | $29 | $29 | $29 | $29 | $29 |
1 | $30 | $30 | $31 | $32 | $33 | $33 |
2 | $30 | $32 | $34 | $35 | $37 | $38 |
3 | $31 | $34 | $36 | $39 | $41 | $44 |
4 | $32 | $35 | $39 | $42 | $46 | $51 |
5 | $33 | $37 | $42 | $47 | $52 | $58 |
6 | $34 | $39 | $45 | $51 | $59 | $67 |
7 | $34 | $41 | $48 | $57 | $66 | $77 |
8 | $35 | $43 | $52 | $62 | $74 | $89 |
9 | $36 | $45 | $56 | $68 | $84 | $102 |
10 | $37 | $47 | $60 | $75 | $94 | $117 |