Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $570,000 | $570,000 | $570,000 | $570,000 | $570,000 | $570,000 |
1 | $584,250 | $598,500 | $612,750 | $627,000 | $641,250 | $655,500 |
2 | $598,856 | $628,425 | $658,706 | $689,700 | $721,406 | $753,825 |
3 | $613,828 | $659,846 | $708,109 | $758,670 | $811,582 | $866,899 |
4 | $629,173 | $692,839 | $761,217 | $834,537 | $913,030 | $996,934 |
5 | $644,903 | $727,480 | $818,309 | $917,991 | $1,027,159 | $1,146,474 |
6 | $661,025 | $763,855 | $879,682 | $1,009,790 | $1,155,553 | $1,318,445 |
7 | $677,551 | $802,047 | $945,658 | $1,110,769 | $1,299,997 | $1,516,211 |
8 | $694,490 | $842,150 | $1,016,582 | $1,221,846 | $1,462,497 | $1,743,643 |
9 | $711,852 | $884,257 | $1,092,826 | $1,344,030 | $1,645,309 | $2,005,189 |
10 | $729,648 | $928,470 | $1,174,788 | $1,478,433 | $1,850,973 | $2,305,968 |
11 | $747,889 | $974,893 | $1,262,897 | $1,626,277 | $2,082,345 | $2,651,863 |
12 | $766,587 | $1,023,638 | $1,357,614 | $1,788,904 | $2,342,638 | $3,049,643 |
13 | $785,751 | $1,074,820 | $1,459,435 | $1,967,795 | $2,635,467 | $3,507,089 |
14 | $805,395 | $1,128,561 | $1,568,893 | $2,164,574 | $2,964,901 | $4,033,152 |
15 | $825,530 | $1,184,989 | $1,686,560 | $2,381,031 | $3,335,513 | $4,638,125 |
16 | $846,168 | $1,244,239 | $1,813,052 | $2,619,135 | $3,752,453 | $5,333,844 |
17 | $867,322 | $1,306,450 | $1,949,031 | $2,881,048 | $4,221,509 | $6,133,920 |
18 | $889,005 | $1,371,773 | $2,095,208 | $3,169,153 | $4,749,198 | $7,054,009 |
19 | $911,231 | $1,440,362 | $2,252,349 | $3,486,068 | $5,342,848 | $8,112,110 |
20 | $934,011 | $1,512,380 | $2,421,275 | $3,834,675 | $6,010,703 | $9,328,926 |
21 | $957,362 | $1,587,999 | $2,602,871 | $4,218,142 | $6,762,041 | $10,728,265 |
22 | $981,296 | $1,667,399 | $2,798,086 | $4,639,957 | $7,607,297 | $12,337,505 |
23 | $1,005,828 | $1,750,769 | $3,007,943 | $5,103,952 | $8,558,209 | $14,188,131 |
24 | $1,030,974 | $1,838,307 | $3,233,538 | $5,614,348 | $9,627,985 | $16,316,350 |
25 | $1,056,748 | $1,930,222 | $3,476,054 | $6,175,782 | $10,831,483 | $18,763,803 |