Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $700,000 | $700,000 | $700,000 | $700,000 | $700,000 | $700,000 |
1 | $717,500 | $735,000 | $752,500 | $770,000 | $787,500 | $805,000 |
2 | $735,438 | $771,750 | $808,938 | $847,000 | $885,938 | $925,750 |
3 | $753,823 | $810,338 | $869,608 | $931,700 | $996,680 | $1,064,613 |
4 | $772,669 | $850,854 | $934,828 | $1,024,870 | $1,121,265 | $1,224,304 |
5 | $791,986 | $893,397 | $1,004,941 | $1,127,357 | $1,261,423 | $1,407,950 |
6 | $811,785 | $938,067 | $1,080,311 | $1,240,093 | $1,419,101 | $1,619,143 |
7 | $832,080 | $984,970 | $1,161,334 | $1,364,102 | $1,596,488 | $1,862,014 |
8 | $852,882 | $1,034,219 | $1,248,434 | $1,500,512 | $1,796,049 | $2,141,316 |
9 | $874,204 | $1,085,930 | $1,342,067 | $1,650,563 | $2,020,555 | $2,462,513 |
10 | $896,059 | $1,140,226 | $1,442,722 | $1,815,620 | $2,273,125 | $2,831,890 |
11 | $918,461 | $1,197,238 | $1,550,926 | $1,997,182 | $2,557,265 | $3,256,674 |
12 | $941,422 | $1,257,099 | $1,667,246 | $2,196,900 | $2,876,923 | $3,745,175 |
13 | $964,958 | $1,319,954 | $1,792,289 | $2,416,590 | $3,236,539 | $4,306,951 |
14 | $989,082 | $1,385,952 | $1,926,711 | $2,658,249 | $3,641,106 | $4,952,994 |
15 | $1,013,809 | $1,455,250 | $2,071,214 | $2,924,074 | $4,096,245 | $5,695,943 |