Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 |
1 | $666,250 | $682,500 | $698,750 | $715,000 | $731,250 | $747,500 |
2 | $682,906 | $716,625 | $751,156 | $786,500 | $822,656 | $859,625 |
3 | $699,979 | $752,456 | $807,493 | $865,150 | $925,488 | $988,569 |
4 | $717,478 | $790,079 | $868,055 | $951,665 | $1,041,174 | $1,136,854 |
5 | $735,415 | $829,583 | $933,159 | $1,046,832 | $1,171,321 | $1,307,382 |
6 | $753,801 | $871,062 | $1,003,146 | $1,151,515 | $1,317,736 | $1,503,489 |
7 | $772,646 | $914,615 | $1,078,382 | $1,266,666 | $1,482,453 | $1,729,013 |
8 | $791,962 | $960,346 | $1,159,261 | $1,393,333 | $1,667,760 | $1,988,365 |
9 | $811,761 | $1,008,363 | $1,246,205 | $1,532,666 | $1,876,230 | $2,286,620 |
10 | $832,055 | $1,058,782 | $1,339,671 | $1,685,933 | $2,110,759 | $2,629,613 |
11 | $852,856 | $1,111,721 | $1,440,146 | $1,854,526 | $2,374,603 | $3,024,054 |
12 | $874,178 | $1,167,307 | $1,548,157 | $2,039,978 | $2,671,429 | $3,477,663 |
13 | $896,032 | $1,225,672 | $1,664,268 | $2,243,976 | $3,005,358 | $3,999,312 |
14 | $918,433 | $1,286,956 | $1,789,089 | $2,468,374 | $3,381,027 | $4,599,209 |
15 | $941,394 | $1,351,303 | $1,923,270 | $2,715,211 | $3,803,656 | $5,289,090 |