Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 |
1 | $809,750 | $829,500 | $849,250 | $869,000 | $888,750 | $908,500 |
2 | $829,994 | $870,975 | $912,944 | $955,900 | $999,844 | $1,044,775 |
3 | $850,744 | $914,524 | $981,415 | $1,051,490 | $1,124,824 | $1,201,491 |
4 | $872,012 | $960,250 | $1,055,021 | $1,156,639 | $1,265,427 | $1,381,715 |
5 | $893,812 | $1,008,262 | $1,134,147 | $1,272,303 | $1,423,606 | $1,588,972 |
6 | $916,158 | $1,058,676 | $1,219,208 | $1,399,533 | $1,601,556 | $1,827,318 |
7 | $939,062 | $1,111,609 | $1,310,649 | $1,539,487 | $1,801,751 | $2,101,416 |
8 | $962,538 | $1,167,190 | $1,408,947 | $1,693,435 | $2,026,970 | $2,416,628 |
9 | $986,602 | $1,225,549 | $1,514,619 | $1,862,779 | $2,280,341 | $2,779,122 |
10 | $1,011,267 | $1,286,827 | $1,628,215 | $2,049,057 | $2,565,384 | $3,195,991 |