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 |
6 | $916 | $1,059 | $1,219 | $1,400 | $1,602 | $1,827 |
7 | $939 | $1,112 | $1,311 | $1,539 | $1,802 | $2,101 |
8 | $963 | $1,167 | $1,409 | $1,693 | $2,027 | $2,417 |
9 | $987 | $1,226 | $1,515 | $1,863 | $2,280 | $2,779 |
10 | $1,011 | $1,287 | $1,628 | $2,049 | $2,565 | $3,196 |
11 | $1,037 | $1,351 | $1,750 | $2,254 | $2,886 | $3,675 |
12 | $1,062 | $1,419 | $1,882 | $2,479 | $3,247 | $4,227 |
13 | $1,089 | $1,490 | $2,023 | $2,727 | $3,653 | $4,861 |
14 | $1,116 | $1,564 | $2,174 | $3,000 | $4,109 | $5,590 |
15 | $1,144 | $1,642 | $2,338 | $3,300 | $4,623 | $6,428 |