Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $660,000 | $660,000 | $660,000 | $660,000 | $660,000 | $660,000 |
1 | $676,500 | $693,000 | $709,500 | $726,000 | $742,500 | $759,000 |
2 | $693,413 | $727,650 | $762,713 | $798,600 | $835,313 | $872,850 |
3 | $710,748 | $764,033 | $819,916 | $878,460 | $939,727 | $1,003,778 |
4 | $728,517 | $802,234 | $881,410 | $966,306 | $1,057,192 | $1,154,344 |
5 | $746,729 | $842,346 | $947,515 | $1,062,937 | $1,189,341 | $1,327,496 |
6 | $765,398 | $884,463 | $1,018,579 | $1,169,230 | $1,338,009 | $1,526,620 |
7 | $784,533 | $928,686 | $1,094,972 | $1,286,153 | $1,505,260 | $1,755,613 |
8 | $804,146 | $975,121 | $1,177,095 | $1,414,769 | $1,693,418 | $2,018,955 |
9 | $824,250 | $1,023,877 | $1,265,378 | $1,556,245 | $1,905,095 | $2,321,798 |
10 | $844,856 | $1,075,070 | $1,360,281 | $1,711,870 | $2,143,232 | $2,670,068 |
11 | $865,977 | $1,128,824 | $1,462,302 | $1,883,057 | $2,411,136 | $3,070,578 |
12 | $887,627 | $1,185,265 | $1,571,975 | $2,071,363 | $2,712,528 | $3,531,165 |
13 | $909,817 | $1,244,528 | $1,689,873 | $2,278,499 | $3,051,594 | $4,060,840 |
14 | $932,563 | $1,306,755 | $1,816,613 | $2,506,349 | $3,433,043 | $4,669,966 |
15 | $955,877 | $1,372,093 | $1,952,859 | $2,756,984 | $3,862,173 | $5,370,461 |
16 | $979,774 | $1,440,697 | $2,099,323 | $3,032,682 | $4,344,945 | $6,176,030 |
17 | $1,004,268 | $1,512,732 | $2,256,773 | $3,335,950 | $4,888,063 | $7,102,434 |
18 | $1,029,375 | $1,588,369 | $2,426,031 | $3,669,545 | $5,499,071 | $8,167,799 |
19 | $1,055,109 | $1,667,787 | $2,607,983 | $4,036,500 | $6,186,455 | $9,392,969 |
20 | $1,081,487 | $1,751,176 | $2,803,582 | $4,440,150 | $6,959,762 | $10,801,915 |
21 | $1,108,524 | $1,838,735 | $3,013,850 | $4,884,165 | $7,829,732 | $12,422,202 |
22 | $1,136,237 | $1,930,672 | $3,239,889 | $5,372,581 | $8,808,449 | $14,285,532 |
23 | $1,164,643 | $2,027,206 | $3,482,881 | $5,909,840 | $9,909,505 | $16,428,362 |
24 | $1,193,759 | $2,128,566 | $3,744,097 | $6,500,824 | $11,148,193 | $18,892,616 |
25 | $1,223,603 | $2,234,994 | $4,024,904 | $7,150,906 | $12,541,717 | $21,726,509 |
26 | $1,254,193 | $2,346,744 | $4,326,772 | $7,865,997 | $14,109,432 | $24,985,485 |
27 | $1,285,548 | $2,464,081 | $4,651,280 | $8,652,596 | $15,873,111 | $28,733,308 |
28 | $1,317,687 | $2,587,285 | $5,000,126 | $9,517,856 | $17,857,249 | $33,043,304 |
29 | $1,350,629 | $2,716,649 | $5,375,135 | $10,469,641 | $20,089,406 | $37,999,800 |
30 | $1,384,395 | $2,852,482 | $5,778,270 | $11,516,605 | $22,600,581 | $43,699,769 |