Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 | $990,000 |
1 | $1,014,750 | $1,039,500 | $1,064,250 | $1,089,000 | $1,113,750 | $1,138,500 |
2 | $1,040,119 | $1,091,475 | $1,144,069 | $1,197,900 | $1,252,969 | $1,309,275 |
3 | $1,066,122 | $1,146,049 | $1,229,874 | $1,317,690 | $1,409,590 | $1,505,666 |
4 | $1,092,775 | $1,203,351 | $1,322,114 | $1,449,459 | $1,585,789 | $1,731,516 |
5 | $1,120,094 | $1,263,519 | $1,421,273 | $1,594,405 | $1,784,012 | $1,991,244 |
6 | $1,148,096 | $1,326,695 | $1,527,869 | $1,753,845 | $2,007,014 | $2,289,930 |
7 | $1,176,799 | $1,393,029 | $1,642,459 | $1,929,230 | $2,257,890 | $2,633,420 |
8 | $1,206,219 | $1,462,681 | $1,765,643 | $2,122,153 | $2,540,127 | $3,028,433 |
9 | $1,236,374 | $1,535,815 | $1,898,066 | $2,334,368 | $2,857,643 | $3,482,698 |
10 | $1,267,284 | $1,612,606 | $2,040,421 | $2,567,805 | $3,214,848 | $4,005,102 |
11 | $1,298,966 | $1,693,236 | $2,193,453 | $2,824,586 | $3,616,704 | $4,605,867 |
12 | $1,331,440 | $1,777,898 | $2,357,962 | $3,107,044 | $4,068,792 | $5,296,748 |
13 | $1,364,726 | $1,866,793 | $2,534,809 | $3,417,749 | $4,577,391 | $6,091,260 |
14 | $1,398,844 | $1,960,132 | $2,724,920 | $3,759,523 | $5,149,565 | $7,004,949 |
15 | $1,433,815 | $2,058,139 | $2,929,289 | $4,135,476 | $5,793,260 | $8,055,691 |
16 | $1,469,661 | $2,161,046 | $3,148,985 | $4,549,023 | $6,517,418 | $9,264,045 |
17 | $1,506,402 | $2,269,098 | $3,385,159 | $5,003,926 | $7,332,095 | $10,653,651 |
18 | $1,544,062 | $2,382,553 | $3,639,046 | $5,504,318 | $8,248,607 | $12,251,699 |
19 | $1,582,664 | $2,501,681 | $3,911,975 | $6,054,750 | $9,279,683 | $14,089,454 |
20 | $1,622,230 | $2,626,765 | $4,205,373 | $6,660,225 | $10,439,643 | $16,202,872 |