Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $770 | $770 | $770 | $770 | $770 | $770 |
1 | $789 | $809 | $828 | $847 | $866 | $886 |
2 | $809 | $849 | $890 | $932 | $975 | $1,018 |
3 | $829 | $891 | $957 | $1,025 | $1,096 | $1,171 |
4 | $850 | $936 | $1,028 | $1,127 | $1,233 | $1,347 |
5 | $871 | $983 | $1,105 | $1,240 | $1,388 | $1,549 |
6 | $893 | $1,032 | $1,188 | $1,364 | $1,561 | $1,781 |
7 | $915 | $1,083 | $1,277 | $1,501 | $1,756 | $2,048 |
8 | $938 | $1,138 | $1,373 | $1,651 | $1,976 | $2,355 |
9 | $962 | $1,195 | $1,476 | $1,816 | $2,223 | $2,709 |
10 | $986 | $1,254 | $1,587 | $1,997 | $2,500 | $3,115 |
11 | $1,010 | $1,317 | $1,706 | $2,197 | $2,813 | $3,582 |
12 | $1,036 | $1,383 | $1,834 | $2,417 | $3,165 | $4,120 |
13 | $1,061 | $1,452 | $1,972 | $2,658 | $3,560 | $4,738 |
14 | $1,088 | $1,525 | $2,119 | $2,924 | $4,005 | $5,448 |
15 | $1,115 | $1,601 | $2,278 | $3,216 | $4,506 | $6,266 |