Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 | $880,000 |
1 | $902,000 | $924,000 | $946,000 | $968,000 | $990,000 | $1,012,000 |
2 | $924,550 | $970,200 | $1,016,950 | $1,064,800 | $1,113,750 | $1,163,800 |
3 | $947,664 | $1,018,710 | $1,093,221 | $1,171,280 | $1,252,969 | $1,338,370 |
4 | $971,355 | $1,069,646 | $1,175,213 | $1,288,408 | $1,409,590 | $1,539,126 |
5 | $995,639 | $1,123,128 | $1,263,354 | $1,417,249 | $1,585,789 | $1,769,994 |
6 | $1,020,530 | $1,179,284 | $1,358,105 | $1,558,974 | $1,784,012 | $2,035,493 |
7 | $1,046,043 | $1,238,248 | $1,459,963 | $1,714,871 | $2,007,014 | $2,340,817 |
8 | $1,072,195 | $1,300,161 | $1,569,460 | $1,886,358 | $2,257,890 | $2,691,940 |
9 | $1,098,999 | $1,365,169 | $1,687,170 | $2,074,994 | $2,540,127 | $3,095,731 |
10 | $1,126,474 | $1,433,427 | $1,813,708 | $2,282,493 | $2,857,643 | $3,560,091 |
11 | $1,154,636 | $1,505,099 | $1,949,736 | $2,510,743 | $3,214,848 | $4,094,104 |
12 | $1,183,502 | $1,580,354 | $2,095,966 | $2,761,817 | $3,616,704 | $4,708,220 |
13 | $1,213,090 | $1,659,371 | $2,253,164 | $3,037,999 | $4,068,792 | $5,414,453 |
14 | $1,243,417 | $1,742,340 | $2,422,151 | $3,341,799 | $4,577,391 | $6,226,621 |
15 | $1,274,502 | $1,829,457 | $2,603,812 | $3,675,978 | $5,149,565 | $7,160,614 |
16 | $1,306,365 | $1,920,930 | $2,799,098 | $4,043,576 | $5,793,260 | $8,234,706 |
17 | $1,339,024 | $2,016,976 | $3,009,030 | $4,447,934 | $6,517,418 | $9,469,912 |
18 | $1,372,500 | $2,117,825 | $3,234,708 | $4,892,727 | $7,332,095 | $10,890,399 |
19 | $1,406,812 | $2,223,716 | $3,477,311 | $5,382,000 | $8,248,607 | $12,523,959 |
20 | $1,441,982 | $2,334,902 | $3,738,109 | $5,920,200 | $9,279,683 | $14,402,553 |
21 | $1,478,032 | $2,451,647 | $4,018,467 | $6,512,220 | $10,439,643 | $16,562,936 |
22 | $1,514,983 | $2,574,229 | $4,319,852 | $7,163,442 | $11,744,598 | $19,047,376 |
23 | $1,552,857 | $2,702,941 | $4,643,841 | $7,879,786 | $13,212,673 | $21,904,483 |
24 | $1,591,679 | $2,838,088 | $4,992,129 | $8,667,765 | $14,864,257 | $25,190,155 |
25 | $1,631,471 | $2,979,992 | $5,366,539 | $9,534,541 | $16,722,289 | $28,968,678 |
26 | $1,672,258 | $3,128,992 | $5,769,029 | $10,487,995 | $18,812,575 | $33,313,980 |
27 | $1,714,064 | $3,285,442 | $6,201,706 | $11,536,795 | $21,164,147 | $38,311,077 |
28 | $1,756,916 | $3,449,714 | $6,666,834 | $12,690,474 | $23,809,666 | $44,057,739 |
29 | $1,800,839 | $3,622,199 | $7,166,847 | $13,959,522 | $26,785,874 | $50,666,399 |
30 | $1,845,859 | $3,803,309 | $7,704,361 | $15,355,474 | $30,134,108 | $58,266,359 |