Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $590,000 | $590,000 | $590,000 | $590,000 | $590,000 | $590,000 |
1 | $604,750 | $619,500 | $634,250 | $649,000 | $663,750 | $678,500 |
2 | $619,869 | $650,475 | $681,819 | $713,900 | $746,719 | $780,275 |
3 | $635,365 | $682,999 | $732,955 | $785,290 | $840,059 | $897,316 |
4 | $651,250 | $717,149 | $787,927 | $863,819 | $945,066 | $1,031,914 |
5 | $667,531 | $753,006 | $847,021 | $950,201 | $1,063,199 | $1,186,701 |
6 | $684,219 | $790,656 | $910,548 | $1,045,221 | $1,196,099 | $1,364,706 |
7 | $701,325 | $830,189 | $978,839 | $1,149,743 | $1,345,611 | $1,569,412 |
8 | $718,858 | $871,699 | $1,052,252 | $1,264,717 | $1,513,813 | $1,804,823 |
9 | $736,829 | $915,284 | $1,131,171 | $1,391,189 | $1,703,039 | $2,075,547 |
10 | $755,250 | $961,048 | $1,216,009 | $1,530,308 | $1,915,919 | $2,386,879 |
11 | $774,131 | $1,009,100 | $1,307,209 | $1,683,339 | $2,155,409 | $2,744,911 |
12 | $793,484 | $1,059,555 | $1,405,250 | $1,851,673 | $2,424,835 | $3,156,648 |
13 | $813,322 | $1,112,533 | $1,510,644 | $2,036,840 | $2,727,940 | $3,630,145 |
14 | $833,655 | $1,168,160 | $1,623,942 | $2,240,524 | $3,068,932 | $4,174,666 |
15 | $854,496 | $1,226,568 | $1,745,738 | $2,464,576 | $3,452,549 | $4,800,866 |
16 | $875,858 | $1,287,896 | $1,876,668 | $2,711,034 | $3,884,118 | $5,520,996 |
17 | $897,755 | $1,352,291 | $2,017,418 | $2,982,137 | $4,369,632 | $6,349,146 |
18 | $920,199 | $1,419,905 | $2,168,724 | $3,280,351 | $4,915,836 | $7,301,518 |
19 | $943,204 | $1,490,901 | $2,331,379 | $3,608,386 | $5,530,316 | $8,396,745 |
20 | $966,784 | $1,565,446 | $2,506,232 | $3,969,225 | $6,221,605 | $9,656,257 |
21 | $990,953 | $1,643,718 | $2,694,200 | $4,366,147 | $6,999,306 | $11,104,696 |
22 | $1,015,727 | $1,725,904 | $2,896,265 | $4,802,762 | $7,874,219 | $12,770,400 |
23 | $1,041,120 | $1,812,199 | $3,113,484 | $5,283,038 | $8,858,497 | $14,685,960 |
24 | $1,067,148 | $1,902,809 | $3,346,996 | $5,811,342 | $9,965,809 | $16,888,854 |
25 | $1,093,827 | $1,997,949 | $3,598,020 | $6,392,477 | $11,211,535 | $19,422,182 |