Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $670,000 | $670,000 | $670,000 | $670,000 | $670,000 | $670,000 |
1 | $686,750 | $703,500 | $720,250 | $737,000 | $753,750 | $770,500 |
2 | $703,919 | $738,675 | $774,269 | $810,700 | $847,969 | $886,075 |
3 | $721,517 | $775,609 | $832,339 | $891,770 | $953,965 | $1,018,986 |
4 | $739,555 | $814,389 | $894,764 | $980,947 | $1,073,210 | $1,171,834 |
5 | $758,044 | $855,109 | $961,872 | $1,079,042 | $1,207,362 | $1,347,609 |
6 | $776,995 | $897,864 | $1,034,012 | $1,186,946 | $1,358,282 | $1,549,751 |
7 | $796,419 | $942,757 | $1,111,563 | $1,305,640 | $1,528,067 | $1,782,213 |
8 | $816,330 | $989,895 | $1,194,930 | $1,436,205 | $1,719,076 | $2,049,545 |
9 | $836,738 | $1,039,390 | $1,284,550 | $1,579,825 | $1,933,960 | $2,356,977 |
10 | $857,657 | $1,091,359 | $1,380,891 | $1,737,807 | $2,175,705 | $2,710,524 |