Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 |
1 | $635,500 | $651,000 | $666,500 | $682,000 | $697,500 | $713,000 |
2 | $651,388 | $683,550 | $716,488 | $750,200 | $784,688 | $819,950 |
3 | $667,672 | $717,728 | $770,224 | $825,220 | $882,773 | $942,943 |
4 | $684,364 | $753,614 | $827,991 | $907,742 | $993,120 | $1,084,384 |
5 | $701,473 | $791,295 | $890,090 | $998,516 | $1,117,260 | $1,247,041 |
6 | $719,010 | $830,859 | $956,847 | $1,098,368 | $1,256,918 | $1,434,098 |
7 | $736,985 | $872,402 | $1,028,610 | $1,208,205 | $1,414,032 | $1,649,212 |
8 | $755,410 | $916,022 | $1,105,756 | $1,329,025 | $1,590,786 | $1,896,594 |
9 | $774,295 | $961,823 | $1,188,688 | $1,461,928 | $1,789,635 | $2,181,083 |
10 | $793,652 | $1,009,915 | $1,277,840 | $1,608,120 | $2,013,339 | $2,508,246 |