Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 |
1 | $922,500 | $945,000 | $967,500 | $990,000 | $1,012,500 | $1,035,000 |
2 | $945,563 | $992,250 | $1,040,063 | $1,089,000 | $1,139,063 | $1,190,250 |
3 | $969,202 | $1,041,863 | $1,118,067 | $1,197,900 | $1,281,445 | $1,368,788 |
4 | $993,432 | $1,093,956 | $1,201,922 | $1,317,690 | $1,441,626 | $1,574,106 |
5 | $1,018,267 | $1,148,653 | $1,292,066 | $1,449,459 | $1,621,829 | $1,810,221 |
6 | $1,043,724 | $1,206,086 | $1,388,971 | $1,594,405 | $1,824,558 | $2,081,755 |
7 | $1,069,817 | $1,266,390 | $1,493,144 | $1,753,845 | $2,052,628 | $2,394,018 |
8 | $1,096,563 | $1,329,710 | $1,605,130 | $1,929,230 | $2,309,206 | $2,753,121 |
9 | $1,123,977 | $1,396,195 | $1,725,515 | $2,122,153 | $2,597,857 | $3,166,089 |
10 | $1,152,076 | $1,466,005 | $1,854,928 | $2,334,368 | $2,922,589 | $3,641,002 |
11 | $1,180,878 | $1,539,305 | $1,994,048 | $2,567,805 | $3,287,913 | $4,187,152 |
12 | $1,210,400 | $1,616,271 | $2,143,602 | $2,824,586 | $3,698,902 | $4,815,225 |
13 | $1,240,660 | $1,697,084 | $2,304,372 | $3,107,044 | $4,161,264 | $5,537,509 |
14 | $1,271,676 | $1,781,938 | $2,477,200 | $3,417,749 | $4,681,422 | $6,368,135 |
15 | $1,303,468 | $1,871,035 | $2,662,990 | $3,759,523 | $5,266,600 | $7,323,355 |
16 | $1,336,055 | $1,964,587 | $2,862,714 | $4,135,476 | $5,924,925 | $8,421,859 |
17 | $1,369,456 | $2,062,816 | $3,077,417 | $4,549,023 | $6,665,541 | $9,685,138 |
18 | $1,403,693 | $2,165,957 | $3,308,224 | $5,003,926 | $7,498,733 | $11,137,908 |
19 | $1,438,785 | $2,274,255 | $3,556,340 | $5,504,318 | $8,436,075 | $12,808,594 |
20 | $1,474,755 | $2,387,968 | $3,823,066 | $6,054,750 | $9,490,584 | $14,729,884 |
21 | $1,511,624 | $2,507,366 | $4,109,796 | $6,660,225 | $10,676,908 | $16,939,366 |
22 | $1,549,414 | $2,632,735 | $4,418,031 | $7,326,247 | $12,011,521 | $19,480,271 |
23 | $1,588,150 | $2,764,371 | $4,749,383 | $8,058,872 | $13,512,961 | $22,402,312 |
24 | $1,627,853 | $2,902,590 | $5,105,587 | $8,864,759 | $15,202,081 | $25,762,659 |
25 | $1,668,550 | $3,047,719 | $5,488,506 | $9,751,235 | $17,102,341 | $29,627,057 |
26 | $1,710,263 | $3,200,105 | $5,900,144 | $10,726,359 | $19,240,134 | $34,071,116 |
27 | $1,753,020 | $3,360,111 | $6,342,654 | $11,798,995 | $21,645,151 | $39,181,783 |
28 | $1,796,846 | $3,528,116 | $6,818,353 | $12,978,894 | $24,350,795 | $45,059,051 |
29 | $1,841,767 | $3,704,522 | $7,329,730 | $14,276,784 | $27,394,644 | $51,817,908 |
30 | $1,887,811 | $3,889,748 | $7,879,460 | $15,704,462 | $30,818,974 | $59,590,595 |