Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $710,000 | $710,000 | $710,000 | $710,000 | $710,000 | $710,000 |
1 | $727,750 | $745,500 | $763,250 | $781,000 | $798,750 | $816,500 |
2 | $745,944 | $782,775 | $820,494 | $859,100 | $898,594 | $938,975 |
3 | $764,592 | $821,914 | $882,031 | $945,010 | $1,010,918 | $1,079,821 |
4 | $783,707 | $863,009 | $948,183 | $1,039,511 | $1,137,283 | $1,241,794 |
5 | $803,300 | $906,160 | $1,019,297 | $1,143,462 | $1,279,443 | $1,428,064 |
6 | $823,382 | $951,468 | $1,095,744 | $1,257,808 | $1,439,373 | $1,642,273 |
7 | $843,967 | $999,041 | $1,177,925 | $1,383,589 | $1,619,295 | $1,888,614 |
8 | $865,066 | $1,048,993 | $1,266,269 | $1,521,948 | $1,821,707 | $2,171,906 |
9 | $886,693 | $1,101,443 | $1,361,239 | $1,674,143 | $2,049,420 | $2,497,692 |
10 | $908,860 | $1,156,515 | $1,463,332 | $1,841,557 | $2,305,598 | $2,872,346 |