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 |
11 | $1,075,911 | $1,402,478 | $1,816,799 | $2,339,556 | $2,995,654 | $3,814,961 |
12 | $1,102,809 | $1,472,602 | $1,953,059 | $2,573,511 | $3,370,110 | $4,387,205 |
13 | $1,130,379 | $1,546,232 | $2,099,539 | $2,830,862 | $3,791,374 | $5,045,286 |
14 | $1,158,639 | $1,623,544 | $2,257,004 | $3,113,949 | $4,265,296 | $5,802,079 |
15 | $1,187,604 | $1,704,721 | $2,426,279 | $3,425,343 | $4,798,458 | $6,672,391 |