Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $780 | $780 | $780 | $780 | $780 | $780 |
1 | $800 | $819 | $839 | $858 | $878 | $897 |
2 | $819 | $860 | $901 | $944 | $987 | $1,032 |
3 | $840 | $903 | $969 | $1,038 | $1,111 | $1,186 |
4 | $861 | $948 | $1,042 | $1,142 | $1,249 | $1,364 |
5 | $882 | $995 | $1,120 | $1,256 | $1,406 | $1,569 |
6 | $905 | $1,045 | $1,204 | $1,382 | $1,581 | $1,804 |
7 | $927 | $1,098 | $1,294 | $1,520 | $1,779 | $2,075 |
8 | $950 | $1,152 | $1,391 | $1,672 | $2,001 | $2,386 |
9 | $974 | $1,210 | $1,495 | $1,839 | $2,251 | $2,744 |
10 | $998 | $1,271 | $1,608 | $2,023 | $2,533 | $3,156 |