Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 |
1 | $635,500 | $651,000 | $666,500 | $682,000 | $697,500 | $713,000 |
2 | $651,388 | $683,550 | $716,488 | $750,200 | $784,688 | $819,950 |
3 | $667,672 | $717,728 | $770,224 | $825,220 | $882,773 | $942,943 |
4 | $684,364 | $753,614 | $827,991 | $907,742 | $993,120 | $1,084,384 |
5 | $701,473 | $791,295 | $890,090 | $998,516 | $1,117,260 | $1,247,041 |
6 | $719,010 | $830,859 | $956,847 | $1,098,368 | $1,256,918 | $1,434,098 |
7 | $736,985 | $872,402 | $1,028,610 | $1,208,205 | $1,414,032 | $1,649,212 |
8 | $755,410 | $916,022 | $1,105,756 | $1,329,025 | $1,590,786 | $1,896,594 |
9 | $774,295 | $961,823 | $1,188,688 | $1,461,928 | $1,789,635 | $2,181,083 |
10 | $793,652 | $1,009,915 | $1,277,840 | $1,608,120 | $2,013,339 | $2,508,246 |
11 | $813,494 | $1,060,410 | $1,373,678 | $1,768,932 | $2,265,006 | $2,884,483 |
12 | $833,831 | $1,113,431 | $1,476,703 | $1,945,826 | $2,548,132 | $3,317,155 |
13 | $854,677 | $1,169,102 | $1,587,456 | $2,140,408 | $2,866,649 | $3,814,728 |
14 | $876,044 | $1,227,558 | $1,706,515 | $2,354,449 | $3,224,980 | $4,386,938 |
15 | $897,945 | $1,288,935 | $1,834,504 | $2,589,894 | $3,628,102 | $5,044,978 |
16 | $920,393 | $1,353,382 | $1,972,092 | $2,848,883 | $4,081,615 | $5,801,725 |
17 | $943,403 | $1,421,051 | $2,119,999 | $3,133,772 | $4,591,817 | $6,671,984 |
18 | $966,988 | $1,492,104 | $2,278,999 | $3,447,149 | $5,165,794 | $7,672,781 |
19 | $991,163 | $1,566,709 | $2,449,923 | $3,791,864 | $5,811,518 | $8,823,698 |
20 | $1,015,942 | $1,645,045 | $2,633,668 | $4,171,050 | $6,537,958 | $10,147,253 |
21 | $1,041,341 | $1,727,297 | $2,831,193 | $4,588,155 | $7,355,203 | $11,669,341 |
22 | $1,067,374 | $1,813,662 | $3,043,532 | $5,046,970 | $8,274,603 | $13,419,742 |
23 | $1,094,059 | $1,904,345 | $3,271,797 | $5,551,668 | $9,308,929 | $15,432,704 |
24 | $1,121,410 | $1,999,562 | $3,517,182 | $6,106,834 | $10,472,545 | $17,747,609 |
25 | $1,149,445 | $2,099,540 | $3,780,971 | $6,717,518 | $11,781,613 | $20,409,751 |
26 | $1,178,181 | $2,204,517 | $4,064,543 | $7,389,269 | $13,254,315 | $23,471,213 |
27 | $1,207,636 | $2,314,743 | $4,369,384 | $8,128,196 | $14,911,104 | $26,991,895 |
28 | $1,237,827 | $2,430,480 | $4,697,088 | $8,941,016 | $16,774,992 | $31,040,679 |
29 | $1,268,773 | $2,552,004 | $5,049,370 | $9,835,118 | $18,871,866 | $35,696,781 |
30 | $1,300,492 | $2,679,604 | $5,428,072 | $10,818,629 | $21,230,849 | $41,051,299 |