Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $610,000 | $610,000 | $610,000 | $610,000 | $610,000 | $610,000 |
1 | $625,250 | $640,500 | $655,750 | $671,000 | $686,250 | $701,500 |
2 | $640,881 | $672,525 | $704,931 | $738,100 | $772,031 | $806,725 |
3 | $656,903 | $706,151 | $757,801 | $811,910 | $868,535 | $927,734 |
4 | $673,326 | $741,459 | $814,636 | $893,101 | $977,102 | $1,066,894 |
5 | $690,159 | $778,532 | $875,734 | $982,411 | $1,099,240 | $1,226,928 |
6 | $707,413 | $817,458 | $941,414 | $1,080,652 | $1,236,645 | $1,410,967 |
7 | $725,098 | $858,331 | $1,012,020 | $1,188,717 | $1,391,225 | $1,622,612 |
8 | $743,226 | $901,248 | $1,087,921 | $1,307,589 | $1,565,129 | $1,866,004 |
9 | $761,806 | $946,310 | $1,169,516 | $1,438,348 | $1,760,770 | $2,145,905 |
10 | $780,852 | $993,626 | $1,257,229 | $1,582,183 | $1,980,866 | $2,467,790 |