Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $970,000 | $970,000 | $970,000 | $970,000 | $970,000 | $970,000 |
1 | $994,250 | $1,018,500 | $1,042,750 | $1,067,000 | $1,091,250 | $1,115,500 |
2 | $1,019,106 | $1,069,425 | $1,120,956 | $1,173,700 | $1,227,656 | $1,282,825 |
3 | $1,044,584 | $1,122,896 | $1,205,028 | $1,291,070 | $1,381,113 | $1,475,249 |
4 | $1,070,699 | $1,179,041 | $1,295,405 | $1,420,177 | $1,553,752 | $1,696,536 |
5 | $1,097,466 | $1,237,993 | $1,392,560 | $1,562,195 | $1,747,971 | $1,951,016 |
6 | $1,124,903 | $1,299,893 | $1,497,002 | $1,718,414 | $1,966,468 | $2,243,669 |
7 | $1,153,025 | $1,364,887 | $1,609,278 | $1,890,256 | $2,212,276 | $2,580,219 |
8 | $1,181,851 | $1,433,132 | $1,729,973 | $2,079,281 | $2,488,811 | $2,967,252 |
9 | $1,211,397 | $1,504,788 | $1,859,722 | $2,287,209 | $2,799,912 | $3,412,340 |
10 | $1,241,682 | $1,580,028 | $1,999,201 | $2,515,930 | $3,149,901 | $3,924,191 |
11 | $1,272,724 | $1,659,029 | $2,149,141 | $2,767,523 | $3,543,639 | $4,512,820 |
12 | $1,304,542 | $1,741,981 | $2,310,326 | $3,044,276 | $3,986,594 | $5,189,743 |
13 | $1,337,156 | $1,829,080 | $2,483,601 | $3,348,703 | $4,484,918 | $5,968,204 |
14 | $1,370,585 | $1,920,534 | $2,669,871 | $3,683,573 | $5,045,533 | $6,863,435 |
15 | $1,404,849 | $2,016,560 | $2,870,111 | $4,051,931 | $5,676,225 | $7,892,950 |
16 | $1,439,970 | $2,117,388 | $3,085,369 | $4,457,124 | $6,385,753 | $9,076,892 |
17 | $1,475,970 | $2,223,258 | $3,316,772 | $4,902,836 | $7,183,972 | $10,438,426 |
18 | $1,512,869 | $2,334,421 | $3,565,530 | $5,393,120 | $8,081,968 | $12,004,190 |
19 | $1,550,691 | $2,451,142 | $3,832,945 | $5,932,432 | $9,092,214 | $13,804,818 |
20 | $1,589,458 | $2,573,699 | $4,120,416 | $6,525,675 | $10,228,741 | $15,875,541 |
21 | $1,629,194 | $2,702,384 | $4,429,447 | $7,178,242 | $11,507,334 | $18,256,872 |
22 | $1,669,924 | $2,837,503 | $4,761,655 | $7,896,067 | $12,945,750 | $20,995,403 |
23 | $1,711,672 | $2,979,378 | $5,118,779 | $8,685,673 | $14,563,969 | $24,144,714 |
24 | $1,754,464 | $3,128,347 | $5,502,688 | $9,554,241 | $16,384,465 | $27,766,421 |
25 | $1,798,326 | $3,284,764 | $5,915,389 | $10,509,665 | $18,432,523 | $31,931,384 |
26 | $1,843,284 | $3,449,003 | $6,359,044 | $11,560,631 | $20,736,589 | $36,721,092 |
27 | $1,889,366 | $3,621,453 | $6,835,972 | $12,716,694 | $23,328,663 | $42,229,255 |
28 | $1,936,600 | $3,802,525 | $7,348,670 | $13,988,364 | $26,244,745 | $48,563,644 |
29 | $1,985,015 | $3,992,652 | $7,899,820 | $15,387,200 | $29,525,338 | $55,848,190 |
30 | $2,034,641 | $4,192,284 | $8,492,307 | $16,925,920 | $33,216,006 | $64,225,419 |