Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $840,000 | $840,000 | $840,000 | $840,000 | $840,000 | $840,000 |
1 | $861,000 | $882,000 | $903,000 | $924,000 | $945,000 | $966,000 |
2 | $882,525 | $926,100 | $970,725 | $1,016,400 | $1,063,125 | $1,110,900 |
3 | $904,588 | $972,405 | $1,043,529 | $1,118,040 | $1,196,016 | $1,277,535 |
4 | $927,203 | $1,021,025 | $1,121,794 | $1,229,844 | $1,345,518 | $1,469,165 |
5 | $950,383 | $1,072,077 | $1,205,929 | $1,352,828 | $1,513,707 | $1,689,540 |
6 | $974,142 | $1,125,680 | $1,296,373 | $1,488,111 | $1,702,921 | $1,942,971 |
7 | $998,496 | $1,181,964 | $1,393,601 | $1,636,922 | $1,915,786 | $2,234,417 |
8 | $1,023,458 | $1,241,063 | $1,498,121 | $1,800,615 | $2,155,259 | $2,569,579 |
9 | $1,049,045 | $1,303,116 | $1,610,480 | $1,980,676 | $2,424,666 | $2,955,016 |
10 | $1,075,271 | $1,368,271 | $1,731,267 | $2,178,744 | $2,727,750 | $3,398,268 |
11 | $1,102,153 | $1,436,685 | $1,861,112 | $2,396,618 | $3,068,718 | $3,908,009 |
12 | $1,129,707 | $1,508,519 | $2,000,695 | $2,636,280 | $3,452,308 | $4,494,210 |
13 | $1,157,949 | $1,583,945 | $2,150,747 | $2,899,908 | $3,883,847 | $5,168,342 |
14 | $1,186,898 | $1,663,143 | $2,312,053 | $3,189,899 | $4,369,328 | $5,943,593 |
15 | $1,216,570 | $1,746,300 | $2,485,457 | $3,508,888 | $4,915,493 | $6,835,132 |
16 | $1,246,985 | $1,833,615 | $2,671,866 | $3,859,777 | $5,529,930 | $7,860,402 |
17 | $1,278,159 | $1,925,295 | $2,872,256 | $4,245,755 | $6,221,171 | $9,039,462 |
18 | $1,310,113 | $2,021,560 | $3,087,675 | $4,670,331 | $6,998,818 | $10,395,381 |
19 | $1,342,866 | $2,122,638 | $3,319,251 | $5,137,364 | $7,873,670 | $11,954,688 |
20 | $1,376,438 | $2,228,770 | $3,568,195 | $5,651,100 | $8,857,879 | $13,747,891 |