Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 |
1 | $666,250 | $682,500 | $698,750 | $715,000 | $731,250 | $747,500 |
2 | $682,906 | $716,625 | $751,156 | $786,500 | $822,656 | $859,625 |
3 | $699,979 | $752,456 | $807,493 | $865,150 | $925,488 | $988,569 |
4 | $717,478 | $790,079 | $868,055 | $951,665 | $1,041,174 | $1,136,854 |
5 | $735,415 | $829,583 | $933,159 | $1,046,832 | $1,171,321 | $1,307,382 |
6 | $753,801 | $871,062 | $1,003,146 | $1,151,515 | $1,317,736 | $1,503,489 |
7 | $772,646 | $914,615 | $1,078,382 | $1,266,666 | $1,482,453 | $1,729,013 |
8 | $791,962 | $960,346 | $1,159,261 | $1,393,333 | $1,667,760 | $1,988,365 |
9 | $811,761 | $1,008,363 | $1,246,205 | $1,532,666 | $1,876,230 | $2,286,620 |
10 | $832,055 | $1,058,782 | $1,339,671 | $1,685,933 | $2,110,759 | $2,629,613 |
11 | $852,856 | $1,111,721 | $1,440,146 | $1,854,526 | $2,374,603 | $3,024,054 |
12 | $874,178 | $1,167,307 | $1,548,157 | $2,039,978 | $2,671,429 | $3,477,663 |
13 | $896,032 | $1,225,672 | $1,664,268 | $2,243,976 | $3,005,358 | $3,999,312 |
14 | $918,433 | $1,286,956 | $1,789,089 | $2,468,374 | $3,381,027 | $4,599,209 |
15 | $941,394 | $1,351,303 | $1,923,270 | $2,715,211 | $3,803,656 | $5,289,090 |
16 | $964,929 | $1,418,868 | $2,067,516 | $2,986,732 | $4,279,113 | $6,082,454 |
17 | $989,052 | $1,489,812 | $2,222,579 | $3,285,406 | $4,814,002 | $6,994,822 |
18 | $1,013,778 | $1,564,303 | $2,389,273 | $3,613,946 | $5,415,752 | $8,044,045 |
19 | $1,039,123 | $1,642,518 | $2,568,468 | $3,975,341 | $6,092,721 | $9,250,652 |
20 | $1,065,101 | $1,724,644 | $2,761,103 | $4,372,875 | $6,854,311 | $10,638,249 |
21 | $1,091,728 | $1,810,876 | $2,968,186 | $4,810,162 | $7,711,100 | $12,233,987 |
22 | $1,119,021 | $1,901,419 | $3,190,800 | $5,291,179 | $8,674,987 | $14,069,085 |
23 | $1,146,997 | $1,996,490 | $3,430,110 | $5,820,297 | $9,759,361 | $16,179,447 |
24 | $1,175,672 | $2,096,315 | $3,687,368 | $6,402,326 | $10,979,281 | $18,606,365 |
25 | $1,205,064 | $2,201,131 | $3,963,921 | $7,042,559 | $12,351,691 | $21,397,319 |
26 | $1,235,190 | $2,311,187 | $4,261,215 | $7,746,815 | $13,895,652 | $24,606,917 |
27 | $1,266,070 | $2,426,747 | $4,580,806 | $8,521,496 | $15,632,609 | $28,297,955 |
28 | $1,297,722 | $2,548,084 | $4,924,366 | $9,373,646 | $17,586,685 | $32,542,648 |
29 | $1,330,165 | $2,675,488 | $5,293,694 | $10,311,010 | $19,785,021 | $37,424,045 |
30 | $1,363,419 | $2,809,263 | $5,690,721 | $11,342,111 | $22,258,148 | $43,037,652 |