Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $720,000 | $720,000 | $720,000 | $720,000 | $720,000 | $720,000 |
1 | $738,000 | $756,000 | $774,000 | $792,000 | $810,000 | $828,000 |
2 | $756,450 | $793,800 | $832,050 | $871,200 | $911,250 | $952,200 |
3 | $775,361 | $833,490 | $894,454 | $958,320 | $1,025,156 | $1,095,030 |
4 | $794,745 | $875,165 | $961,538 | $1,054,152 | $1,153,301 | $1,259,285 |
5 | $814,614 | $918,923 | $1,033,653 | $1,159,567 | $1,297,463 | $1,448,177 |
6 | $834,979 | $964,869 | $1,111,177 | $1,275,524 | $1,459,646 | $1,665,404 |
7 | $855,854 | $1,013,112 | $1,194,515 | $1,403,076 | $1,642,102 | $1,915,214 |
8 | $877,250 | $1,063,768 | $1,284,104 | $1,543,384 | $1,847,365 | $2,202,496 |
9 | $899,181 | $1,116,956 | $1,380,412 | $1,697,722 | $2,078,285 | $2,532,871 |
10 | $921,661 | $1,172,804 | $1,483,943 | $1,867,495 | $2,338,071 | $2,912,802 |
11 | $944,702 | $1,231,444 | $1,595,238 | $2,054,244 | $2,630,330 | $3,349,722 |
12 | $968,320 | $1,293,017 | $1,714,881 | $2,259,668 | $2,959,121 | $3,852,180 |
13 | $992,528 | $1,357,667 | $1,843,497 | $2,485,635 | $3,329,011 | $4,430,007 |
14 | $1,017,341 | $1,425,551 | $1,981,760 | $2,734,199 | $3,745,138 | $5,094,508 |
15 | $1,042,775 | $1,496,828 | $2,130,392 | $3,007,619 | $4,213,280 | $5,858,684 |
16 | $1,068,844 | $1,571,670 | $2,290,171 | $3,308,381 | $4,739,940 | $6,737,487 |
17 | $1,095,565 | $1,650,253 | $2,461,934 | $3,639,219 | $5,332,433 | $7,748,110 |
18 | $1,122,954 | $1,732,766 | $2,646,579 | $4,003,140 | $5,998,987 | $8,910,327 |
19 | $1,151,028 | $1,819,404 | $2,845,072 | $4,403,455 | $6,748,860 | $10,246,876 |
20 | $1,179,804 | $1,910,374 | $3,058,453 | $4,843,800 | $7,592,468 | $11,783,907 |
21 | $1,209,299 | $2,005,893 | $3,287,837 | $5,328,180 | $8,541,526 | $13,551,493 |
22 | $1,239,531 | $2,106,188 | $3,534,425 | $5,860,998 | $9,609,217 | $15,584,217 |
23 | $1,270,520 | $2,211,497 | $3,799,506 | $6,447,098 | $10,810,369 | $17,921,849 |
24 | $1,302,283 | $2,322,072 | $4,084,469 | $7,091,808 | $12,161,665 | $20,610,127 |
25 | $1,334,840 | $2,438,176 | $4,390,805 | $7,800,988 | $13,681,873 | $23,701,646 |