Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $660,000 | $660,000 | $660,000 | $660,000 | $660,000 | $660,000 |
1 | $676,500 | $693,000 | $709,500 | $726,000 | $742,500 | $759,000 |
2 | $693,413 | $727,650 | $762,713 | $798,600 | $835,313 | $872,850 |
3 | $710,748 | $764,033 | $819,916 | $878,460 | $939,727 | $1,003,778 |
4 | $728,517 | $802,234 | $881,410 | $966,306 | $1,057,192 | $1,154,344 |
5 | $746,729 | $842,346 | $947,515 | $1,062,937 | $1,189,341 | $1,327,496 |
6 | $765,398 | $884,463 | $1,018,579 | $1,169,230 | $1,338,009 | $1,526,620 |
7 | $784,533 | $928,686 | $1,094,972 | $1,286,153 | $1,505,260 | $1,755,613 |
8 | $804,146 | $975,121 | $1,177,095 | $1,414,769 | $1,693,418 | $2,018,955 |
9 | $824,250 | $1,023,877 | $1,265,378 | $1,556,245 | $1,905,095 | $2,321,798 |
10 | $844,856 | $1,075,070 | $1,360,281 | $1,711,870 | $2,143,232 | $2,670,068 |