Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $470,000 | $470,000 | $470,000 | $470,000 | $470,000 | $470,000 |
1 | $481,750 | $493,500 | $505,250 | $517,000 | $528,750 | $540,500 |
2 | $493,794 | $518,175 | $543,144 | $568,700 | $594,844 | $621,575 |
3 | $506,139 | $544,084 | $583,880 | $625,570 | $669,199 | $714,811 |
4 | $518,792 | $571,288 | $627,670 | $688,127 | $752,849 | $822,033 |
5 | $531,762 | $599,852 | $674,746 | $756,940 | $846,955 | $945,338 |
6 | $545,056 | $629,845 | $725,352 | $832,634 | $952,825 | $1,087,139 |
7 | $558,682 | $661,337 | $779,753 | $915,897 | $1,071,928 | $1,250,209 |
8 | $572,649 | $694,404 | $838,235 | $1,007,487 | $1,205,919 | $1,437,741 |
9 | $586,966 | $729,124 | $901,102 | $1,108,235 | $1,356,659 | $1,653,402 |
10 | $601,640 | $765,580 | $968,685 | $1,219,059 | $1,526,241 | $1,901,412 |
11 | $616,681 | $803,859 | $1,041,336 | $1,340,965 | $1,717,021 | $2,186,624 |
12 | $632,098 | $844,052 | $1,119,436 | $1,475,061 | $1,931,649 | $2,514,618 |
13 | $647,900 | $886,255 | $1,203,394 | $1,622,567 | $2,173,105 | $2,891,810 |
14 | $664,098 | $930,568 | $1,293,649 | $1,784,824 | $2,444,743 | $3,325,582 |
15 | $680,700 | $977,096 | $1,390,672 | $1,963,307 | $2,750,336 | $3,824,419 |