Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $810 | $810 | $810 | $810 | $810 | $810 |
1 | $830 | $851 | $871 | $891 | $911 | $932 |
2 | $851 | $893 | $936 | $980 | $1,025 | $1,071 |
3 | $872 | $938 | $1,006 | $1,078 | $1,153 | $1,232 |
4 | $894 | $985 | $1,082 | $1,186 | $1,297 | $1,417 |
5 | $916 | $1,034 | $1,163 | $1,305 | $1,460 | $1,629 |
6 | $939 | $1,085 | $1,250 | $1,435 | $1,642 | $1,874 |
7 | $963 | $1,140 | $1,344 | $1,578 | $1,847 | $2,155 |
8 | $987 | $1,197 | $1,445 | $1,736 | $2,078 | $2,478 |
9 | $1,012 | $1,257 | $1,553 | $1,910 | $2,338 | $2,849 |
10 | $1,037 | $1,319 | $1,669 | $2,101 | $2,630 | $3,277 |