Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $780,000 | $780,000 | $780,000 | $780,000 | $780,000 | $780,000 |
1 | $799,500 | $819,000 | $838,500 | $858,000 | $877,500 | $897,000 |
2 | $819,488 | $859,950 | $901,388 | $943,800 | $987,188 | $1,031,550 |
3 | $839,975 | $902,948 | $968,992 | $1,038,180 | $1,110,586 | $1,186,283 |
4 | $860,974 | $948,095 | $1,041,666 | $1,141,998 | $1,249,409 | $1,364,225 |
5 | $882,498 | $995,500 | $1,119,791 | $1,256,198 | $1,405,585 | $1,568,859 |
6 | $904,561 | $1,045,275 | $1,203,775 | $1,381,818 | $1,581,283 | $1,804,187 |
7 | $927,175 | $1,097,538 | $1,294,058 | $1,519,999 | $1,778,944 | $2,074,816 |
8 | $950,354 | $1,152,415 | $1,391,113 | $1,671,999 | $2,001,312 | $2,386,038 |
9 | $974,113 | $1,210,036 | $1,495,446 | $1,839,199 | $2,251,476 | $2,743,944 |
10 | $998,466 | $1,270,538 | $1,607,605 | $2,023,119 | $2,532,910 | $3,155,535 |