Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $680,000 | $680,000 | $680,000 | $680,000 | $680,000 | $680,000 |
1 | $697,000 | $714,000 | $731,000 | $748,000 | $765,000 | $782,000 |
2 | $714,425 | $749,700 | $785,825 | $822,800 | $860,625 | $899,300 |
3 | $732,286 | $787,185 | $844,762 | $905,080 | $968,203 | $1,034,195 |
4 | $750,593 | $826,544 | $908,119 | $995,588 | $1,089,229 | $1,189,324 |
5 | $769,358 | $867,871 | $976,228 | $1,095,147 | $1,225,382 | $1,367,723 |
6 | $788,592 | $911,265 | $1,049,445 | $1,204,661 | $1,378,555 | $1,572,881 |
7 | $808,306 | $956,828 | $1,128,153 | $1,325,128 | $1,550,874 | $1,808,814 |
8 | $828,514 | $1,004,670 | $1,212,765 | $1,457,640 | $1,744,733 | $2,080,136 |
9 | $849,227 | $1,054,903 | $1,303,722 | $1,603,404 | $1,962,825 | $2,392,156 |
10 | $870,457 | $1,107,648 | $1,401,501 | $1,763,745 | $2,208,178 | $2,750,979 |
11 | $892,219 | $1,163,031 | $1,506,614 | $1,940,119 | $2,484,201 | $3,163,626 |
12 | $914,524 | $1,221,182 | $1,619,610 | $2,134,131 | $2,794,726 | $3,638,170 |
13 | $937,388 | $1,282,241 | $1,741,081 | $2,347,544 | $3,144,066 | $4,183,896 |
14 | $960,822 | $1,346,353 | $1,871,662 | $2,582,299 | $3,537,075 | $4,811,480 |
15 | $984,843 | $1,413,671 | $2,012,037 | $2,840,529 | $3,979,209 | $5,533,202 |
16 | $1,009,464 | $1,484,355 | $2,162,939 | $3,124,582 | $4,476,610 | $6,363,182 |
17 | $1,034,700 | $1,558,572 | $2,325,160 | $3,437,040 | $5,036,186 | $7,317,660 |
18 | $1,060,568 | $1,636,501 | $2,499,547 | $3,780,744 | $5,665,710 | $8,415,308 |
19 | $1,087,082 | $1,718,326 | $2,687,013 | $4,158,818 | $6,373,923 | $9,677,605 |
20 | $1,114,259 | $1,804,242 | $2,888,539 | $4,574,700 | $7,170,664 | $11,129,245 |
21 | $1,142,116 | $1,894,455 | $3,105,179 | $5,032,170 | $8,066,997 | $12,798,632 |
22 | $1,170,669 | $1,989,177 | $3,338,068 | $5,535,387 | $9,075,371 | $14,718,427 |
23 | $1,199,935 | $2,088,636 | $3,588,423 | $6,088,926 | $10,209,793 | $16,926,191 |
24 | $1,229,934 | $2,193,068 | $3,857,554 | $6,697,818 | $11,486,017 | $19,465,120 |
25 | $1,260,682 | $2,302,721 | $4,146,871 | $7,367,600 | $12,921,769 | $22,384,888 |
26 | $1,292,199 | $2,417,857 | $4,457,886 | $8,104,360 | $14,536,990 | $25,742,621 |
27 | $1,324,504 | $2,538,750 | $4,792,228 | $8,914,796 | $16,354,114 | $29,604,014 |
28 | $1,357,617 | $2,665,688 | $5,151,645 | $9,806,276 | $18,398,378 | $34,044,616 |
29 | $1,391,557 | $2,798,972 | $5,538,018 | $10,786,903 | $20,698,175 | $39,151,309 |
30 | $1,426,346 | $2,938,921 | $5,953,370 | $11,865,594 | $23,285,447 | $45,024,005 |