Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $31 | $31 | $31 | $31 | $31 | $31 |
1 | $32 | $33 | $33 | $34 | $35 | $36 |
2 | $33 | $34 | $36 | $38 | $39 | $41 |
3 | $33 | $36 | $39 | $41 | $44 | $47 |
4 | $34 | $38 | $41 | $45 | $50 | $54 |
5 | $35 | $40 | $45 | $50 | $56 | $62 |
6 | $36 | $42 | $48 | $55 | $63 | $72 |
7 | $37 | $44 | $51 | $60 | $71 | $82 |
8 | $38 | $46 | $55 | $66 | $80 | $95 |
9 | $39 | $48 | $59 | $73 | $89 | $109 |
10 | $40 | $50 | $64 | $80 | $101 | $125 |
11 | $41 | $53 | $69 | $88 | $113 | $144 |
12 | $42 | $56 | $74 | $97 | $127 | $166 |
13 | $43 | $58 | $79 | $107 | $143 | $191 |
14 | $44 | $61 | $85 | $118 | $161 | $219 |
15 | $45 | $64 | $92 | $129 | $181 | $252 |