Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 |
1 | $758,500 | $777,000 | $795,500 | $814,000 | $832,500 | $851,000 |
2 | $777,463 | $815,850 | $855,163 | $895,400 | $936,563 | $978,650 |
3 | $796,899 | $856,643 | $919,300 | $984,940 | $1,053,633 | $1,125,448 |
4 | $816,822 | $899,475 | $988,247 | $1,083,434 | $1,185,337 | $1,294,265 |
5 | $837,242 | $944,448 | $1,062,366 | $1,191,777 | $1,333,504 | $1,488,404 |
6 | $858,173 | $991,671 | $1,142,043 | $1,310,955 | $1,500,192 | $1,711,665 |
7 | $879,627 | $1,041,254 | $1,227,696 | $1,442,051 | $1,687,716 | $1,968,415 |
8 | $901,618 | $1,093,317 | $1,319,774 | $1,586,256 | $1,898,681 | $2,263,677 |
9 | $924,159 | $1,147,983 | $1,418,757 | $1,744,881 | $2,136,016 | $2,603,228 |
10 | $947,263 | $1,205,382 | $1,525,163 | $1,919,369 | $2,403,018 | $2,993,713 |
11 | $970,944 | $1,265,651 | $1,639,551 | $2,111,306 | $2,703,395 | $3,442,770 |
12 | $995,218 | $1,328,934 | $1,762,517 | $2,322,437 | $3,041,319 | $3,959,185 |
13 | $1,020,098 | $1,395,380 | $1,894,706 | $2,554,681 | $3,421,484 | $4,553,063 |
14 | $1,045,601 | $1,465,149 | $2,036,809 | $2,810,149 | $3,849,169 | $5,236,022 |
15 | $1,071,741 | $1,538,407 | $2,189,569 | $3,091,164 | $4,330,316 | $6,021,426 |
16 | $1,098,534 | $1,615,327 | $2,353,787 | $3,400,280 | $4,871,605 | $6,924,639 |
17 | $1,125,998 | $1,696,094 | $2,530,321 | $3,740,308 | $5,480,556 | $7,963,335 |
18 | $1,154,147 | $1,780,898 | $2,720,095 | $4,114,339 | $6,165,625 | $9,157,836 |
19 | $1,183,001 | $1,869,943 | $2,924,102 | $4,525,773 | $6,936,328 | $10,531,511 |
20 | $1,212,576 | $1,963,440 | $3,143,410 | $4,978,350 | $7,803,369 | $12,111,238 |
21 | $1,242,891 | $2,061,612 | $3,379,166 | $5,476,185 | $8,778,791 | $13,927,923 |
22 | $1,273,963 | $2,164,693 | $3,632,603 | $6,023,803 | $9,876,139 | $16,017,112 |
23 | $1,305,812 | $2,272,928 | $3,905,048 | $6,626,184 | $11,110,657 | $18,419,679 |
24 | $1,338,457 | $2,386,574 | $4,197,927 | $7,288,802 | $12,499,489 | $21,182,630 |
25 | $1,371,919 | $2,505,903 | $4,512,771 | $8,017,682 | $14,061,925 | $24,360,025 |
26 | $1,406,217 | $2,631,198 | $4,851,229 | $8,819,451 | $15,819,666 | $28,014,029 |
27 | $1,441,372 | $2,762,758 | $5,215,071 | $9,701,396 | $17,797,124 | $32,216,133 |
28 | $1,477,406 | $2,900,896 | $5,606,202 | $10,671,535 | $20,021,764 | $37,048,553 |
29 | $1,514,341 | $3,045,940 | $6,026,667 | $11,738,689 | $22,524,485 | $42,605,836 |
30 | $1,552,200 | $3,198,237 | $6,478,667 | $12,912,558 | $25,340,046 | $48,996,711 |