Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 |
1 | $492,000 | $504,000 | $516,000 | $528,000 | $540,000 | $552,000 |
2 | $504,300 | $529,200 | $554,700 | $580,800 | $607,500 | $634,800 |
3 | $516,908 | $555,660 | $596,303 | $638,880 | $683,438 | $730,020 |
4 | $529,830 | $583,443 | $641,025 | $702,768 | $768,867 | $839,523 |
5 | $543,076 | $612,615 | $689,102 | $773,045 | $864,976 | $965,451 |
6 | $556,653 | $643,246 | $740,785 | $850,349 | $973,098 | $1,110,269 |
7 | $570,569 | $675,408 | $796,344 | $935,384 | $1,094,735 | $1,276,810 |
8 | $584,833 | $709,179 | $856,069 | $1,028,923 | $1,231,577 | $1,468,331 |
9 | $599,454 | $744,638 | $920,275 | $1,131,815 | $1,385,524 | $1,688,581 |
10 | $614,441 | $781,869 | $989,295 | $1,244,996 | $1,558,714 | $1,941,868 |