Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $440,000 | $440,000 | $440,000 | $440,000 | $440,000 | $440,000 |
1 | $451,000 | $462,000 | $473,000 | $484,000 | $495,000 | $506,000 |
2 | $462,275 | $485,100 | $508,475 | $532,400 | $556,875 | $581,900 |
3 | $473,832 | $509,355 | $546,611 | $585,640 | $626,484 | $669,185 |
4 | $485,678 | $534,823 | $587,606 | $644,204 | $704,795 | $769,563 |
5 | $497,820 | $561,564 | $631,677 | $708,624 | $792,894 | $884,997 |
6 | $510,265 | $589,642 | $679,053 | $779,487 | $892,006 | $1,017,747 |
7 | $523,022 | $619,124 | $729,982 | $857,436 | $1,003,507 | $1,170,409 |
8 | $536,097 | $650,080 | $784,730 | $943,179 | $1,128,945 | $1,345,970 |
9 | $549,500 | $682,584 | $843,585 | $1,037,497 | $1,270,063 | $1,547,866 |
10 | $563,237 | $716,714 | $906,854 | $1,141,247 | $1,428,821 | $1,780,045 |
11 | $577,318 | $752,549 | $974,868 | $1,255,371 | $1,607,424 | $2,047,052 |
12 | $591,751 | $790,177 | $1,047,983 | $1,380,908 | $1,808,352 | $2,354,110 |
13 | $606,545 | $829,686 | $1,126,582 | $1,518,999 | $2,034,396 | $2,707,227 |
14 | $621,708 | $871,170 | $1,211,075 | $1,670,899 | $2,288,695 | $3,113,311 |
15 | $637,251 | $914,728 | $1,301,906 | $1,837,989 | $2,574,782 | $3,580,307 |