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 |
11 | $1,063 | $1,385 | $1,795 | $2,311 | $2,959 | $3,768 |
12 | $1,089 | $1,455 | $1,929 | $2,542 | $3,329 | $4,334 |
13 | $1,117 | $1,527 | $2,074 | $2,796 | $3,745 | $4,984 |
14 | $1,145 | $1,604 | $2,229 | $3,076 | $4,213 | $5,731 |
15 | $1,173 | $1,684 | $2,397 | $3,384 | $4,740 | $6,591 |