Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 |
1 | $779,000 | $798,000 | $817,000 | $836,000 | $855,000 | $874,000 |
2 | $798,475 | $837,900 | $878,275 | $919,600 | $961,875 | $1,005,100 |
3 | $818,437 | $879,795 | $944,146 | $1,011,560 | $1,082,109 | $1,155,865 |
4 | $838,898 | $923,785 | $1,014,957 | $1,112,716 | $1,217,373 | $1,329,245 |
5 | $859,870 | $969,974 | $1,091,078 | $1,223,988 | $1,369,545 | $1,528,631 |
6 | $881,367 | $1,018,473 | $1,172,909 | $1,346,386 | $1,540,738 | $1,757,926 |
7 | $903,401 | $1,069,396 | $1,260,877 | $1,481,025 | $1,733,330 | $2,021,615 |
8 | $925,986 | $1,122,866 | $1,355,443 | $1,629,127 | $1,949,996 | $2,324,857 |
9 | $949,136 | $1,179,009 | $1,457,101 | $1,792,040 | $2,193,746 | $2,673,586 |
10 | $972,864 | $1,237,960 | $1,566,384 | $1,971,244 | $2,467,964 | $3,074,624 |