Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $810,000 | $810,000 | $810,000 | $810,000 | $810,000 | $810,000 |
1 | $830,250 | $850,500 | $870,750 | $891,000 | $911,250 | $931,500 |
2 | $851,006 | $893,025 | $936,056 | $980,100 | $1,025,156 | $1,071,225 |
3 | $872,281 | $937,676 | $1,006,260 | $1,078,110 | $1,153,301 | $1,231,909 |
4 | $894,088 | $984,560 | $1,081,730 | $1,185,921 | $1,297,463 | $1,416,695 |
5 | $916,441 | $1,033,788 | $1,162,860 | $1,304,513 | $1,459,646 | $1,629,199 |
6 | $939,352 | $1,085,477 | $1,250,074 | $1,434,964 | $1,642,102 | $1,873,579 |
7 | $962,835 | $1,139,751 | $1,343,830 | $1,578,461 | $1,847,365 | $2,154,616 |
8 | $986,906 | $1,196,739 | $1,444,617 | $1,736,307 | $2,078,285 | $2,477,809 |
9 | $1,011,579 | $1,256,576 | $1,552,963 | $1,909,938 | $2,338,071 | $2,849,480 |
10 | $1,036,868 | $1,319,405 | $1,669,436 | $2,100,931 | $2,630,330 | $3,276,902 |
11 | $1,062,790 | $1,385,375 | $1,794,643 | $2,311,025 | $2,959,121 | $3,768,437 |
12 | $1,089,360 | $1,454,644 | $1,929,241 | $2,542,127 | $3,329,011 | $4,333,703 |
13 | $1,116,594 | $1,527,376 | $2,073,935 | $2,796,340 | $3,745,138 | $4,983,758 |
14 | $1,144,509 | $1,603,745 | $2,229,480 | $3,075,974 | $4,213,280 | $5,731,322 |
15 | $1,173,122 | $1,683,932 | $2,396,691 | $3,383,571 | $4,739,940 | $6,591,020 |
16 | $1,202,450 | $1,768,128 | $2,576,442 | $3,721,928 | $5,332,433 | $7,579,673 |
17 | $1,232,511 | $1,856,535 | $2,769,676 | $4,094,121 | $5,998,987 | $8,716,624 |
18 | $1,263,324 | $1,949,362 | $2,977,401 | $4,503,533 | $6,748,860 | $10,024,117 |
19 | $1,294,907 | $2,046,830 | $3,200,706 | $4,953,886 | $7,592,468 | $11,527,735 |
20 | $1,327,279 | $2,149,171 | $3,440,759 | $5,449,275 | $8,541,526 | $13,256,895 |
21 | $1,360,461 | $2,256,630 | $3,698,816 | $5,994,202 | $9,609,217 | $15,245,430 |
22 | $1,394,473 | $2,369,461 | $3,976,228 | $6,593,623 | $10,810,369 | $17,532,244 |
23 | $1,429,335 | $2,487,934 | $4,274,445 | $7,252,985 | $12,161,665 | $20,162,081 |
24 | $1,465,068 | $2,612,331 | $4,595,028 | $7,978,283 | $13,681,873 | $23,186,393 |
25 | $1,501,695 | $2,742,948 | $4,939,655 | $8,776,112 | $15,392,107 | $26,664,352 |