Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $710,000 | $710,000 | $710,000 | $710,000 | $710,000 | $710,000 |
1 | $727,750 | $745,500 | $763,250 | $781,000 | $798,750 | $816,500 |
2 | $745,944 | $782,775 | $820,494 | $859,100 | $898,594 | $938,975 |
3 | $764,592 | $821,914 | $882,031 | $945,010 | $1,010,918 | $1,079,821 |
4 | $783,707 | $863,009 | $948,183 | $1,039,511 | $1,137,283 | $1,241,794 |
5 | $803,300 | $906,160 | $1,019,297 | $1,143,462 | $1,279,443 | $1,428,064 |
6 | $823,382 | $951,468 | $1,095,744 | $1,257,808 | $1,439,373 | $1,642,273 |
7 | $843,967 | $999,041 | $1,177,925 | $1,383,589 | $1,619,295 | $1,888,614 |
8 | $865,066 | $1,048,993 | $1,266,269 | $1,521,948 | $1,821,707 | $2,171,906 |
9 | $886,693 | $1,101,443 | $1,361,239 | $1,674,143 | $2,049,420 | $2,497,692 |
10 | $908,860 | $1,156,515 | $1,463,332 | $1,841,557 | $2,305,598 | $2,872,346 |
11 | $931,582 | $1,214,341 | $1,573,082 | $2,025,713 | $2,593,798 | $3,303,198 |
12 | $954,871 | $1,275,058 | $1,691,064 | $2,228,284 | $2,918,022 | $3,798,678 |
13 | $978,743 | $1,338,811 | $1,817,893 | $2,451,113 | $3,282,775 | $4,368,479 |
14 | $1,003,211 | $1,405,751 | $1,954,235 | $2,696,224 | $3,693,122 | $5,023,751 |
15 | $1,028,292 | $1,476,039 | $2,100,803 | $2,965,846 | $4,154,762 | $5,777,314 |
16 | $1,053,999 | $1,549,841 | $2,258,363 | $3,262,431 | $4,674,108 | $6,643,911 |
17 | $1,080,349 | $1,627,333 | $2,427,740 | $3,588,674 | $5,258,371 | $7,640,497 |
18 | $1,107,358 | $1,708,700 | $2,609,821 | $3,947,541 | $5,915,667 | $8,786,572 |
19 | $1,135,042 | $1,794,135 | $2,805,557 | $4,342,295 | $6,655,126 | $10,104,558 |
20 | $1,163,418 | $1,883,841 | $3,015,974 | $4,776,525 | $7,487,017 | $11,620,242 |
21 | $1,192,503 | $1,978,033 | $3,242,172 | $5,254,177 | $8,422,894 | $13,363,278 |
22 | $1,222,316 | $2,076,935 | $3,485,335 | $5,779,595 | $9,475,755 | $15,367,769 |
23 | $1,252,874 | $2,180,782 | $3,746,735 | $6,357,555 | $10,660,225 | $17,672,935 |
24 | $1,284,195 | $2,289,821 | $4,027,741 | $6,993,310 | $11,992,753 | $20,323,875 |
25 | $1,316,300 | $2,404,312 | $4,329,821 | $7,692,641 | $13,491,847 | $23,372,456 |
26 | $1,349,208 | $2,524,528 | $4,654,558 | $8,461,905 | $15,178,328 | $26,878,325 |
27 | $1,382,938 | $2,650,754 | $5,003,650 | $9,308,096 | $17,075,619 | $30,910,074 |
28 | $1,417,511 | $2,783,292 | $5,378,923 | $10,238,905 | $19,210,071 | $35,546,585 |
29 | $1,452,949 | $2,922,456 | $5,782,342 | $11,262,796 | $21,611,330 | $40,878,572 |
30 | $1,489,273 | $3,068,579 | $6,216,018 | $12,389,076 | $24,312,747 | $47,010,358 |