Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $790 | $790 | $790 | $790 | $790 | $790 |
1 | $810 | $830 | $849 | $869 | $889 | $909 |
2 | $830 | $871 | $913 | $956 | $1,000 | $1,045 |
3 | $851 | $915 | $981 | $1,051 | $1,125 | $1,201 |
4 | $872 | $960 | $1,055 | $1,157 | $1,265 | $1,382 |
5 | $894 | $1,008 | $1,134 | $1,272 | $1,424 | $1,589 |