Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $800,000 | $800,000 | $800,000 | $800,000 | $800,000 | $800,000 |
1 | $820,000 | $840,000 | $860,000 | $880,000 | $900,000 | $920,000 |
2 | $840,500 | $882,000 | $924,500 | $968,000 | $1,012,500 | $1,058,000 |
3 | $861,513 | $926,100 | $993,838 | $1,064,800 | $1,139,063 | $1,216,700 |
4 | $883,050 | $972,405 | $1,068,375 | $1,171,280 | $1,281,445 | $1,399,205 |
5 | $905,127 | $1,021,025 | $1,148,503 | $1,288,408 | $1,441,626 | $1,609,086 |
6 | $927,755 | $1,072,077 | $1,234,641 | $1,417,249 | $1,621,829 | $1,850,449 |
7 | $950,949 | $1,125,680 | $1,327,239 | $1,558,974 | $1,824,558 | $2,128,016 |
8 | $974,722 | $1,181,964 | $1,426,782 | $1,714,871 | $2,052,628 | $2,447,218 |
9 | $999,090 | $1,241,063 | $1,533,791 | $1,886,358 | $2,309,206 | $2,814,301 |
10 | $1,024,068 | $1,303,116 | $1,648,825 | $2,074,994 | $2,597,857 | $3,236,446 |
11 | $1,049,669 | $1,368,271 | $1,772,487 | $2,282,493 | $2,922,589 | $3,721,913 |
12 | $1,075,911 | $1,436,685 | $1,905,424 | $2,510,743 | $3,287,913 | $4,280,200 |
13 | $1,102,809 | $1,508,519 | $2,048,330 | $2,761,817 | $3,698,902 | $4,922,230 |
14 | $1,130,379 | $1,583,945 | $2,201,955 | $3,037,999 | $4,161,264 | $5,660,565 |
15 | $1,158,639 | $1,663,143 | $2,367,102 | $3,341,799 | $4,681,422 | $6,509,649 |
16 | $1,187,604 | $1,746,300 | $2,544,635 | $3,675,978 | $5,266,600 | $7,486,097 |
17 | $1,217,295 | $1,833,615 | $2,735,482 | $4,043,576 | $5,924,925 | $8,609,011 |
18 | $1,247,727 | $1,925,295 | $2,940,643 | $4,447,934 | $6,665,541 | $9,900,363 |
19 | $1,278,920 | $2,021,560 | $3,161,192 | $4,892,727 | $7,498,733 | $11,385,417 |
20 | $1,310,893 | $2,122,638 | $3,398,281 | $5,382,000 | $8,436,075 | $13,093,230 |