Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $490,000 | $490,000 | $490,000 | $490,000 | $490,000 | $490,000 |
1 | $502,250 | $514,500 | $526,750 | $539,000 | $551,250 | $563,500 |
2 | $514,806 | $540,225 | $566,256 | $592,900 | $620,156 | $648,025 |
3 | $527,676 | $567,236 | $608,725 | $652,190 | $697,676 | $745,229 |
4 | $540,868 | $595,598 | $654,380 | $717,409 | $784,885 | $857,013 |
5 | $554,390 | $625,378 | $703,458 | $789,150 | $882,996 | $985,565 |
6 | $568,250 | $656,647 | $756,218 | $868,065 | $993,370 | $1,133,400 |
7 | $582,456 | $689,479 | $812,934 | $954,871 | $1,117,542 | $1,303,410 |
8 | $597,017 | $723,953 | $873,904 | $1,050,359 | $1,257,234 | $1,498,921 |
9 | $611,943 | $760,151 | $939,447 | $1,155,394 | $1,414,389 | $1,723,759 |
10 | $627,241 | $798,158 | $1,009,905 | $1,270,934 | $1,591,187 | $1,982,323 |
11 | $642,922 | $838,066 | $1,085,648 | $1,398,027 | $1,790,086 | $2,279,672 |
12 | $658,996 | $879,970 | $1,167,072 | $1,537,830 | $2,013,846 | $2,621,623 |
13 | $675,470 | $923,968 | $1,254,602 | $1,691,613 | $2,265,577 | $3,014,866 |
14 | $692,357 | $970,166 | $1,348,698 | $1,860,774 | $2,548,774 | $3,467,096 |
15 | $709,666 | $1,018,675 | $1,449,850 | $2,046,852 | $2,867,371 | $3,987,160 |