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 |
11 | $1,036,548 | $1,351,168 | $1,750,331 | $2,253,962 | $2,886,057 | $3,675,389 |
12 | $1,062,462 | $1,418,726 | $1,881,606 | $2,479,358 | $3,246,814 | $4,226,698 |
13 | $1,089,024 | $1,489,663 | $2,022,726 | $2,727,294 | $3,652,665 | $4,860,702 |
14 | $1,116,249 | $1,564,146 | $2,174,431 | $3,000,024 | $4,109,249 | $5,589,808 |
15 | $1,144,156 | $1,642,353 | $2,337,513 | $3,300,026 | $4,622,905 | $6,428,279 |