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 |
21 | $1,662,786 | $2,758,103 | $4,520,776 | $7,326,247 | $11,744,598 | $18,633,303 |
22 | $1,704,356 | $2,896,008 | $4,859,834 | $8,058,872 | $13,212,673 | $21,428,298 |
23 | $1,746,965 | $3,040,809 | $5,224,321 | $8,864,759 | $14,864,257 | $24,642,543 |
24 | $1,790,639 | $3,192,849 | $5,616,145 | $9,751,235 | $16,722,289 | $28,338,924 |
25 | $1,835,405 | $3,352,491 | $6,037,356 | $10,726,359 | $18,812,575 | $32,589,763 |
26 | $1,881,290 | $3,520,116 | $6,490,158 | $11,798,995 | $21,164,147 | $37,478,228 |
27 | $1,928,322 | $3,696,122 | $6,976,920 | $12,978,894 | $23,809,666 | $43,099,962 |
28 | $1,976,530 | $3,880,928 | $7,500,189 | $14,276,784 | $26,785,874 | $49,564,956 |
29 | $2,025,943 | $4,074,974 | $8,062,703 | $15,704,462 | $30,134,108 | $56,999,699 |
30 | $2,076,592 | $4,278,723 | $8,667,406 | $17,274,908 | $33,900,872 | $65,549,654 |