Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $950,000 | $950,000 | $950,000 | $950,000 | $950,000 | $950,000 |
1 | $973,750 | $997,500 | $1,021,250 | $1,045,000 | $1,068,750 | $1,092,500 |
2 | $998,094 | $1,047,375 | $1,097,844 | $1,149,500 | $1,202,344 | $1,256,375 |
3 | $1,023,046 | $1,099,744 | $1,180,182 | $1,264,450 | $1,352,637 | $1,444,831 |
4 | $1,048,622 | $1,154,731 | $1,268,696 | $1,390,895 | $1,521,716 | $1,661,556 |
5 | $1,074,838 | $1,212,467 | $1,363,848 | $1,529,985 | $1,711,931 | $1,910,789 |
6 | $1,101,709 | $1,273,091 | $1,466,136 | $1,682,983 | $1,925,922 | $2,197,408 |
7 | $1,129,251 | $1,336,745 | $1,576,097 | $1,851,281 | $2,166,662 | $2,527,019 |
8 | $1,157,483 | $1,403,583 | $1,694,304 | $2,036,409 | $2,437,495 | $2,906,072 |
9 | $1,186,420 | $1,473,762 | $1,821,377 | $2,240,050 | $2,742,182 | $3,341,982 |
10 | $1,216,080 | $1,547,450 | $1,957,980 | $2,464,055 | $3,084,955 | $3,843,280 |
11 | $1,246,482 | $1,624,822 | $2,104,828 | $2,710,461 | $3,470,574 | $4,419,772 |
12 | $1,277,644 | $1,706,064 | $2,262,691 | $2,981,507 | $3,904,396 | $5,082,738 |
13 | $1,309,585 | $1,791,367 | $2,432,392 | $3,279,658 | $4,392,446 | $5,845,148 |
14 | $1,342,325 | $1,880,935 | $2,614,822 | $3,607,623 | $4,941,501 | $6,721,920 |
15 | $1,375,883 | $1,974,982 | $2,810,933 | $3,968,386 | $5,559,189 | $7,730,209 |
16 | $1,410,280 | $2,073,731 | $3,021,753 | $4,365,224 | $6,254,088 | $8,889,740 |
17 | $1,445,537 | $2,177,417 | $3,248,385 | $4,801,747 | $7,035,849 | $10,223,201 |
18 | $1,481,676 | $2,286,288 | $3,492,014 | $5,281,921 | $7,915,330 | $11,756,681 |
19 | $1,518,718 | $2,400,603 | $3,753,915 | $5,810,114 | $8,904,746 | $13,520,183 |
20 | $1,556,686 | $2,520,633 | $4,035,459 | $6,391,125 | $10,017,839 | $15,548,211 |
21 | $1,595,603 | $2,646,664 | $4,338,118 | $7,030,237 | $11,270,069 | $17,880,442 |
22 | $1,635,493 | $2,778,998 | $4,663,477 | $7,733,261 | $12,678,828 | $20,562,508 |
23 | $1,676,380 | $2,917,948 | $5,013,238 | $8,506,587 | $14,263,681 | $23,646,885 |
24 | $1,718,290 | $3,063,845 | $5,389,230 | $9,357,246 | $16,046,641 | $27,193,917 |
25 | $1,761,247 | $3,217,037 | $5,793,423 | $10,292,971 | $18,052,471 | $31,273,005 |
26 | $1,805,278 | $3,377,889 | $6,227,929 | $11,322,268 | $20,309,030 | $35,963,956 |
27 | $1,850,410 | $3,546,784 | $6,695,024 | $12,454,494 | $22,847,659 | $41,358,549 |
28 | $1,896,670 | $3,724,123 | $7,197,151 | $13,699,944 | $25,703,617 | $47,562,331 |
29 | $1,944,087 | $3,910,329 | $7,736,937 | $15,069,938 | $28,916,569 | $54,696,681 |
30 | $1,992,689 | $4,105,845 | $8,317,207 | $16,576,932 | $32,531,140 | $62,901,183 |