Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 |
1 | $779,000 | $798,000 | $817,000 | $836,000 | $855,000 | $874,000 |
2 | $798,475 | $837,900 | $878,275 | $919,600 | $961,875 | $1,005,100 |
3 | $818,437 | $879,795 | $944,146 | $1,011,560 | $1,082,109 | $1,155,865 |
4 | $838,898 | $923,785 | $1,014,957 | $1,112,716 | $1,217,373 | $1,329,245 |
5 | $859,870 | $969,974 | $1,091,078 | $1,223,988 | $1,369,545 | $1,528,631 |
6 | $881,367 | $1,018,473 | $1,172,909 | $1,346,386 | $1,540,738 | $1,757,926 |
7 | $903,401 | $1,069,396 | $1,260,877 | $1,481,025 | $1,733,330 | $2,021,615 |
8 | $925,986 | $1,122,866 | $1,355,443 | $1,629,127 | $1,949,996 | $2,324,857 |
9 | $949,136 | $1,179,009 | $1,457,101 | $1,792,040 | $2,193,746 | $2,673,586 |
10 | $972,864 | $1,237,960 | $1,566,384 | $1,971,244 | $2,467,964 | $3,074,624 |
11 | $997,186 | $1,299,858 | $1,683,863 | $2,168,369 | $2,776,459 | $3,535,817 |
12 | $1,022,116 | $1,364,851 | $1,810,152 | $2,385,206 | $3,123,517 | $4,066,190 |
13 | $1,047,668 | $1,433,093 | $1,945,914 | $2,623,726 | $3,513,957 | $4,676,119 |
14 | $1,073,860 | $1,504,748 | $2,091,857 | $2,886,099 | $3,953,201 | $5,377,536 |
15 | $1,100,707 | $1,579,985 | $2,248,747 | $3,174,709 | $4,447,351 | $6,184,167 |
16 | $1,128,224 | $1,658,985 | $2,417,403 | $3,492,179 | $5,003,270 | $7,111,792 |
17 | $1,156,430 | $1,741,934 | $2,598,708 | $3,841,397 | $5,628,679 | $8,178,561 |
18 | $1,185,341 | $1,829,031 | $2,793,611 | $4,225,537 | $6,332,264 | $9,405,345 |
19 | $1,214,974 | $1,920,482 | $3,003,132 | $4,648,091 | $7,123,797 | $10,816,146 |
20 | $1,245,348 | $2,016,506 | $3,228,367 | $5,112,900 | $8,014,271 | $12,438,568 |
21 | $1,276,482 | $2,117,332 | $3,470,494 | $5,624,190 | $9,016,055 | $14,304,354 |
22 | $1,308,394 | $2,223,198 | $3,730,781 | $6,186,609 | $10,143,062 | $16,450,007 |
23 | $1,341,104 | $2,334,358 | $4,010,590 | $6,805,270 | $11,410,945 | $18,917,508 |
24 | $1,374,632 | $2,451,076 | $4,311,384 | $7,485,797 | $12,837,313 | $21,755,134 |
25 | $1,408,998 | $2,573,630 | $4,634,738 | $8,234,377 | $14,441,977 | $25,018,404 |
26 | $1,444,222 | $2,702,311 | $4,982,343 | $9,057,814 | $16,247,224 | $28,771,165 |
27 | $1,480,328 | $2,837,427 | $5,356,019 | $9,963,596 | $18,278,127 | $33,086,839 |
28 | $1,517,336 | $2,979,298 | $5,757,721 | $10,959,955 | $20,562,893 | $38,049,865 |
29 | $1,555,270 | $3,128,263 | $6,189,550 | $12,055,951 | $23,133,255 | $43,757,345 |
30 | $1,594,151 | $3,284,676 | $6,653,766 | $13,261,546 | $26,024,912 | $50,320,947 |