Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $770,000 | $770,000 | $770,000 | $770,000 | $770,000 | $770,000 |
1 | $789,250 | $808,500 | $827,750 | $847,000 | $866,250 | $885,500 |
2 | $808,981 | $848,925 | $889,831 | $931,700 | $974,531 | $1,018,325 |
3 | $829,206 | $891,371 | $956,569 | $1,024,870 | $1,096,348 | $1,171,074 |
4 | $849,936 | $935,940 | $1,028,311 | $1,127,357 | $1,233,391 | $1,346,735 |
5 | $871,184 | $982,737 | $1,105,435 | $1,240,093 | $1,387,565 | $1,548,745 |
6 | $892,964 | $1,031,874 | $1,188,342 | $1,364,102 | $1,561,011 | $1,781,057 |
7 | $915,288 | $1,083,467 | $1,277,468 | $1,500,512 | $1,756,137 | $2,048,215 |
8 | $938,170 | $1,137,641 | $1,373,278 | $1,650,563 | $1,975,654 | $2,355,448 |
9 | $961,624 | $1,194,523 | $1,476,274 | $1,815,620 | $2,222,611 | $2,708,765 |
10 | $985,665 | $1,254,249 | $1,586,994 | $1,997,182 | $2,500,437 | $3,115,079 |