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 |