Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 | $750,000 |
1 | $768,750 | $787,500 | $806,250 | $825,000 | $843,750 | $862,500 |
2 | $787,969 | $826,875 | $866,719 | $907,500 | $949,219 | $991,875 |
3 | $807,668 | $868,219 | $931,723 | $998,250 | $1,067,871 | $1,140,656 |
4 | $827,860 | $911,630 | $1,001,602 | $1,098,075 | $1,201,355 | $1,311,755 |
5 | $848,556 | $957,211 | $1,076,722 | $1,207,883 | $1,351,524 | $1,508,518 |
6 | $869,770 | $1,005,072 | $1,157,476 | $1,328,671 | $1,520,465 | $1,734,796 |
7 | $891,514 | $1,055,325 | $1,244,287 | $1,461,538 | $1,710,523 | $1,995,015 |
8 | $913,802 | $1,108,092 | $1,337,608 | $1,607,692 | $1,924,338 | $2,294,267 |
9 | $936,647 | $1,163,496 | $1,437,929 | $1,768,461 | $2,164,881 | $2,638,407 |
10 | $960,063 | $1,221,671 | $1,545,774 | $1,945,307 | $2,435,491 | $3,034,168 |
11 | $984,065 | $1,282,755 | $1,661,707 | $2,139,838 | $2,739,927 | $3,489,294 |
12 | $1,008,667 | $1,346,892 | $1,786,335 | $2,353,821 | $3,082,418 | $4,012,688 |
13 | $1,033,883 | $1,414,237 | $1,920,310 | $2,589,203 | $3,467,720 | $4,614,591 |
14 | $1,059,730 | $1,484,949 | $2,064,333 | $2,848,124 | $3,901,185 | $5,306,779 |
15 | $1,086,224 | $1,559,196 | $2,219,158 | $3,132,936 | $4,388,833 | $6,102,796 |
16 | $1,113,379 | $1,637,156 | $2,385,595 | $3,446,230 | $4,937,438 | $7,018,216 |
17 | $1,141,214 | $1,719,014 | $2,564,514 | $3,790,853 | $5,554,617 | $8,070,948 |
18 | $1,169,744 | $1,804,964 | $2,756,853 | $4,169,938 | $6,248,944 | $9,281,590 |
19 | $1,198,988 | $1,895,213 | $2,963,617 | $4,586,932 | $7,030,063 | $10,673,829 |
20 | $1,228,962 | $1,989,973 | $3,185,888 | $5,045,625 | $7,908,820 | $12,274,903 |
21 | $1,259,686 | $2,089,472 | $3,424,830 | $5,550,187 | $8,897,423 | $14,116,139 |
22 | $1,291,179 | $2,193,946 | $3,681,692 | $6,105,206 | $10,009,601 | $16,233,559 |
23 | $1,323,458 | $2,303,643 | $3,957,819 | $6,715,727 | $11,260,801 | $18,668,593 |
24 | $1,356,544 | $2,418,825 | $4,254,656 | $7,387,300 | $12,668,401 | $21,468,882 |
25 | $1,390,458 | $2,539,766 | $4,573,755 | $8,126,029 | $14,251,951 | $24,689,214 |
26 | $1,425,220 | $2,666,755 | $4,916,786 | $8,938,632 | $16,033,445 | $28,392,597 |
27 | $1,460,850 | $2,800,092 | $5,285,545 | $9,832,496 | $18,037,626 | $32,651,486 |
28 | $1,497,371 | $2,940,097 | $5,681,961 | $10,815,745 | $20,292,329 | $37,549,209 |
29 | $1,534,806 | $3,087,102 | $6,108,108 | $11,897,320 | $22,828,870 | $43,181,590 |
30 | $1,573,176 | $3,241,457 | $6,566,216 | $13,087,052 | $25,682,479 | $49,658,829 |