Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $690,000 | $690,000 | $690,000 | $690,000 | $690,000 | $690,000 |
1 | $707,250 | $724,500 | $741,750 | $759,000 | $776,250 | $793,500 |
2 | $724,931 | $760,725 | $797,381 | $834,900 | $873,281 | $912,525 |
3 | $743,055 | $798,761 | $857,185 | $918,390 | $982,441 | $1,049,404 |
4 | $761,631 | $838,699 | $921,474 | $1,010,229 | $1,105,247 | $1,206,814 |
5 | $780,672 | $880,634 | $990,584 | $1,111,252 | $1,243,402 | $1,387,836 |
6 | $800,188 | $924,666 | $1,064,878 | $1,222,377 | $1,398,828 | $1,596,012 |
7 | $820,193 | $970,899 | $1,144,744 | $1,344,615 | $1,573,681 | $1,835,414 |
8 | $840,698 | $1,019,444 | $1,230,600 | $1,479,076 | $1,770,391 | $2,110,726 |
9 | $861,715 | $1,070,416 | $1,322,895 | $1,626,984 | $1,991,690 | $2,427,335 |
10 | $883,258 | $1,123,937 | $1,422,112 | $1,789,682 | $2,240,652 | $2,791,435 |
11 | $905,340 | $1,180,134 | $1,528,770 | $1,968,651 | $2,520,733 | $3,210,150 |
12 | $927,973 | $1,239,141 | $1,643,428 | $2,165,516 | $2,835,825 | $3,691,673 |
13 | $951,173 | $1,301,098 | $1,766,685 | $2,382,067 | $3,190,303 | $4,245,423 |
14 | $974,952 | $1,366,153 | $1,899,186 | $2,620,274 | $3,589,090 | $4,882,237 |
15 | $999,326 | $1,434,460 | $2,041,625 | $2,882,301 | $4,037,727 | $5,614,573 |
16 | $1,024,309 | $1,506,183 | $2,194,747 | $3,170,531 | $4,542,443 | $6,456,758 |
17 | $1,049,917 | $1,581,493 | $2,359,353 | $3,487,584 | $5,110,248 | $7,425,272 |
18 | $1,076,165 | $1,660,567 | $2,536,305 | $3,836,343 | $5,749,029 | $8,539,063 |
19 | $1,103,069 | $1,743,596 | $2,726,528 | $4,219,977 | $6,467,658 | $9,819,922 |
20 | $1,130,645 | $1,830,775 | $2,931,017 | $4,641,975 | $7,276,115 | $11,292,911 |
21 | $1,158,911 | $1,922,314 | $3,150,844 | $5,106,172 | $8,185,629 | $12,986,847 |
22 | $1,187,884 | $2,018,430 | $3,387,157 | $5,616,790 | $9,208,833 | $14,934,875 |
23 | $1,217,581 | $2,119,351 | $3,641,194 | $6,178,469 | $10,359,937 | $17,175,106 |
24 | $1,248,021 | $2,225,319 | $3,914,283 | $6,796,316 | $11,654,929 | $19,751,372 |
25 | $1,279,221 | $2,336,585 | $4,207,854 | $7,475,947 | $13,111,795 | $22,714,077 |