Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 | $910,000 |
1 | $932,750 | $955,500 | $978,250 | $1,001,000 | $1,023,750 | $1,046,500 |
2 | $956,069 | $1,003,275 | $1,051,619 | $1,101,100 | $1,151,719 | $1,203,475 |
3 | $979,970 | $1,053,439 | $1,130,490 | $1,211,210 | $1,295,684 | $1,383,996 |
4 | $1,004,470 | $1,106,111 | $1,215,277 | $1,332,331 | $1,457,644 | $1,591,596 |
5 | $1,029,581 | $1,161,416 | $1,306,423 | $1,465,564 | $1,639,850 | $1,830,335 |
6 | $1,055,321 | $1,219,487 | $1,404,404 | $1,612,121 | $1,844,831 | $2,104,885 |
7 | $1,081,704 | $1,280,461 | $1,509,735 | $1,773,333 | $2,075,435 | $2,420,618 |
8 | $1,108,747 | $1,344,484 | $1,622,965 | $1,950,666 | $2,334,864 | $2,783,711 |
9 | $1,136,465 | $1,411,709 | $1,744,687 | $2,145,732 | $2,626,722 | $3,201,267 |
10 | $1,164,877 | $1,482,294 | $1,875,539 | $2,360,306 | $2,955,062 | $3,681,458 |
11 | $1,193,999 | $1,556,409 | $2,016,204 | $2,596,336 | $3,324,445 | $4,233,676 |
12 | $1,223,849 | $1,634,229 | $2,167,419 | $2,855,970 | $3,740,001 | $4,868,728 |
13 | $1,254,445 | $1,715,941 | $2,329,976 | $3,141,567 | $4,207,501 | $5,599,037 |
14 | $1,285,806 | $1,801,738 | $2,504,724 | $3,455,723 | $4,733,438 | $6,438,892 |
15 | $1,317,951 | $1,891,825 | $2,692,578 | $3,801,296 | $5,325,118 | $7,404,726 |
16 | $1,350,900 | $1,986,416 | $2,894,522 | $4,181,425 | $5,990,758 | $8,515,435 |
17 | $1,384,673 | $2,085,737 | $3,111,611 | $4,599,568 | $6,739,602 | $9,792,750 |
18 | $1,419,289 | $2,190,024 | $3,344,982 | $5,059,525 | $7,582,053 | $11,261,663 |
19 | $1,454,772 | $2,299,525 | $3,595,855 | $5,565,477 | $8,529,809 | $12,950,912 |
20 | $1,491,141 | $2,414,501 | $3,865,545 | $6,122,025 | $9,596,035 | $14,893,549 |
21 | $1,528,419 | $2,535,226 | $4,155,460 | $6,734,227 | $10,795,540 | $17,127,581 |
22 | $1,566,630 | $2,661,987 | $4,467,120 | $7,407,650 | $12,144,982 | $19,696,719 |
23 | $1,605,796 | $2,795,087 | $4,802,154 | $8,148,415 | $13,663,105 | $22,651,226 |
24 | $1,645,941 | $2,934,841 | $5,162,315 | $8,963,257 | $15,370,993 | $26,048,910 |
25 | $1,687,089 | $3,081,583 | $5,549,489 | $9,859,582 | $17,292,367 | $29,956,247 |
26 | $1,729,266 | $3,235,662 | $5,965,701 | $10,845,541 | $19,453,913 | $34,449,684 |
27 | $1,772,498 | $3,397,445 | $6,413,128 | $11,930,095 | $21,885,652 | $39,617,137 |
28 | $1,816,810 | $3,567,318 | $6,894,113 | $13,123,104 | $24,621,359 | $45,559,707 |
29 | $1,862,231 | $3,745,683 | $7,411,171 | $14,435,415 | $27,699,029 | $52,393,663 |
30 | $1,908,786 | $3,932,968 | $7,967,009 | $15,878,956 | $31,161,408 | $60,252,712 |