Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $820,000 | $820,000 | $820,000 | $820,000 | $820,000 | $820,000 |
1 | $840,500 | $861,000 | $881,500 | $902,000 | $922,500 | $943,000 |
2 | $861,513 | $904,050 | $947,613 | $992,200 | $1,037,813 | $1,084,450 |
3 | $883,050 | $949,253 | $1,018,683 | $1,091,420 | $1,167,539 | $1,247,118 |
4 | $905,127 | $996,715 | $1,095,085 | $1,200,562 | $1,313,481 | $1,434,185 |
5 | $927,755 | $1,046,551 | $1,177,216 | $1,320,618 | $1,477,667 | $1,649,313 |
6 | $950,949 | $1,098,878 | $1,265,507 | $1,452,680 | $1,662,375 | $1,896,710 |
7 | $974,722 | $1,153,822 | $1,360,420 | $1,597,948 | $1,870,172 | $2,181,216 |
8 | $999,090 | $1,211,513 | $1,462,452 | $1,757,743 | $2,103,943 | $2,508,399 |
9 | $1,024,068 | $1,272,089 | $1,572,136 | $1,933,517 | $2,366,936 | $2,884,659 |
10 | $1,049,669 | $1,335,694 | $1,690,046 | $2,126,869 | $2,662,803 | $3,317,357 |