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 |
11 | $931,582 | $1,214,341 | $1,573,082 | $2,025,713 | $2,593,798 | $3,303,198 |
12 | $954,871 | $1,275,058 | $1,691,064 | $2,228,284 | $2,918,022 | $3,798,678 |
13 | $978,743 | $1,338,811 | $1,817,893 | $2,451,113 | $3,282,775 | $4,368,479 |
14 | $1,003,211 | $1,405,751 | $1,954,235 | $2,696,224 | $3,693,122 | $5,023,751 |
15 | $1,028,292 | $1,476,039 | $2,100,803 | $2,965,846 | $4,154,762 | $5,777,314 |