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 |
11 | $1,010,307 | $1,316,961 | $1,706,019 | $2,196,900 | $2,812,992 | $3,582,341 |
12 | $1,035,564 | $1,382,809 | $1,833,970 | $2,416,590 | $3,164,616 | $4,119,693 |
13 | $1,061,454 | $1,451,950 | $1,971,518 | $2,658,249 | $3,560,193 | $4,737,646 |
14 | $1,087,990 | $1,524,547 | $2,119,382 | $2,924,074 | $4,005,217 | $5,448,293 |
15 | $1,115,190 | $1,600,775 | $2,278,336 | $3,216,481 | $4,505,869 | $6,265,537 |
16 | $1,143,069 | $1,680,813 | $2,449,211 | $3,538,129 | $5,069,103 | $7,205,368 |
17 | $1,171,646 | $1,764,854 | $2,632,902 | $3,891,942 | $5,702,740 | $8,286,173 |
18 | $1,200,937 | $1,853,097 | $2,830,369 | $4,281,136 | $6,415,583 | $9,529,099 |
19 | $1,230,961 | $1,945,752 | $3,042,647 | $4,709,250 | $7,217,531 | $10,958,464 |
20 | $1,261,735 | $2,043,039 | $3,270,845 | $5,180,175 | $8,119,722 | $12,602,234 |
21 | $1,293,278 | $2,145,191 | $3,516,159 | $5,698,192 | $9,134,688 | $14,492,569 |
22 | $1,325,610 | $2,252,451 | $3,779,871 | $6,268,012 | $10,276,523 | $16,666,454 |
23 | $1,358,750 | $2,365,073 | $4,063,361 | $6,894,813 | $11,561,089 | $19,166,422 |
24 | $1,392,719 | $2,483,327 | $4,368,113 | $7,584,294 | $13,006,225 | $22,041,386 |
25 | $1,427,537 | $2,607,493 | $4,695,722 | $8,342,724 | $14,632,003 | $25,347,594 |