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 |
11 | $1,023,428 | $1,334,065 | $1,728,175 | $2,225,431 | $2,849,524 | $3,628,865 |
12 | $1,049,013 | $1,400,768 | $1,857,788 | $2,447,974 | $3,205,715 | $4,173,195 |
13 | $1,075,239 | $1,470,806 | $1,997,122 | $2,692,772 | $3,606,429 | $4,799,174 |
14 | $1,102,120 | $1,544,347 | $2,146,906 | $2,962,049 | $4,057,233 | $5,519,050 |
15 | $1,129,673 | $1,621,564 | $2,307,924 | $3,258,254 | $4,564,387 | $6,346,908 |
16 | $1,157,914 | $1,702,642 | $2,481,019 | $3,584,079 | $5,134,935 | $7,298,944 |
17 | $1,186,862 | $1,787,774 | $2,667,095 | $3,942,487 | $5,776,802 | $8,393,786 |
18 | $1,216,534 | $1,877,163 | $2,867,127 | $4,336,736 | $6,498,902 | $9,652,854 |
19 | $1,246,947 | $1,971,021 | $3,082,162 | $4,770,409 | $7,311,265 | $11,100,782 |
20 | $1,278,121 | $2,069,572 | $3,313,324 | $5,247,450 | $8,225,173 | $12,765,899 |
21 | $1,310,074 | $2,173,051 | $3,561,823 | $5,772,195 | $9,253,320 | $14,680,784 |
22 | $1,342,826 | $2,281,703 | $3,828,960 | $6,349,414 | $10,409,985 | $16,882,902 |
23 | $1,376,396 | $2,395,789 | $4,116,132 | $6,984,356 | $11,711,233 | $19,415,337 |
24 | $1,410,806 | $2,515,578 | $4,424,842 | $7,682,791 | $13,175,137 | $22,327,637 |
25 | $1,446,076 | $2,641,357 | $4,756,705 | $8,451,071 | $14,822,029 | $25,676,783 |