Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $670,000 | $670,000 | $670,000 | $670,000 | $670,000 | $670,000 |
1 | $686,750 | $703,500 | $720,250 | $737,000 | $753,750 | $770,500 |
2 | $703,919 | $738,675 | $774,269 | $810,700 | $847,969 | $886,075 |
3 | $721,517 | $775,609 | $832,339 | $891,770 | $953,965 | $1,018,986 |
4 | $739,555 | $814,389 | $894,764 | $980,947 | $1,073,210 | $1,171,834 |
5 | $758,044 | $855,109 | $961,872 | $1,079,042 | $1,207,362 | $1,347,609 |
6 | $776,995 | $897,864 | $1,034,012 | $1,186,946 | $1,358,282 | $1,549,751 |
7 | $796,419 | $942,757 | $1,111,563 | $1,305,640 | $1,528,067 | $1,782,213 |
8 | $816,330 | $989,895 | $1,194,930 | $1,436,205 | $1,719,076 | $2,049,545 |
9 | $836,738 | $1,039,390 | $1,284,550 | $1,579,825 | $1,933,960 | $2,356,977 |
10 | $857,657 | $1,091,359 | $1,380,891 | $1,737,807 | $2,175,705 | $2,710,524 |
11 | $879,098 | $1,145,927 | $1,484,458 | $1,911,588 | $2,447,668 | $3,117,102 |
12 | $901,076 | $1,203,224 | $1,595,792 | $2,102,747 | $2,753,627 | $3,584,668 |
13 | $923,602 | $1,263,385 | $1,715,477 | $2,313,022 | $3,097,830 | $4,122,368 |
14 | $946,692 | $1,326,554 | $1,844,138 | $2,544,324 | $3,485,059 | $4,740,723 |
15 | $970,360 | $1,392,882 | $1,982,448 | $2,798,756 | $3,920,691 | $5,451,831 |
16 | $994,619 | $1,462,526 | $2,131,131 | $3,078,632 | $4,410,778 | $6,269,606 |
17 | $1,019,484 | $1,535,652 | $2,290,966 | $3,386,495 | $4,962,125 | $7,210,047 |
18 | $1,044,971 | $1,612,435 | $2,462,789 | $3,725,145 | $5,582,390 | $8,291,554 |
19 | $1,071,096 | $1,693,057 | $2,647,498 | $4,097,659 | $6,280,189 | $9,535,287 |
20 | $1,097,873 | $1,777,709 | $2,846,060 | $4,507,425 | $7,065,213 | $10,965,580 |
21 | $1,125,320 | $1,866,595 | $3,059,515 | $4,958,167 | $7,948,364 | $12,610,417 |
22 | $1,153,453 | $1,959,925 | $3,288,978 | $5,453,984 | $8,941,910 | $14,501,980 |
23 | $1,182,289 | $2,057,921 | $3,535,652 | $5,999,383 | $10,059,649 | $16,677,277 |
24 | $1,211,846 | $2,160,817 | $3,800,826 | $6,599,321 | $11,317,105 | $19,178,868 |
25 | $1,242,143 | $2,268,858 | $4,085,888 | $7,259,253 | $12,731,743 | $22,055,698 |