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 |
16 | $1,172,759 | $1,724,471 | $2,512,827 | $3,630,029 | $5,200,768 | $7,392,520 |
17 | $1,202,078 | $1,810,694 | $2,701,289 | $3,993,032 | $5,850,864 | $8,501,399 |
18 | $1,232,130 | $1,901,229 | $2,903,885 | $4,392,335 | $6,582,222 | $9,776,608 |
19 | $1,262,934 | $1,996,291 | $3,121,677 | $4,831,568 | $7,404,999 | $11,243,100 |
20 | $1,294,507 | $2,096,105 | $3,355,802 | $5,314,725 | $8,330,624 | $12,929,565 |
21 | $1,326,870 | $2,200,910 | $3,607,488 | $5,846,197 | $9,371,952 | $14,868,999 |
22 | $1,360,041 | $2,310,956 | $3,878,049 | $6,430,817 | $10,543,446 | $17,099,349 |
23 | $1,394,042 | $2,426,504 | $4,168,903 | $7,073,899 | $11,861,377 | $19,664,251 |
24 | $1,428,894 | $2,547,829 | $4,481,571 | $7,781,289 | $13,344,049 | $22,613,889 |
25 | $1,464,616 | $2,675,220 | $4,817,688 | $8,559,418 | $15,012,055 | $26,005,973 |