Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 |
1 | $758,500 | $777,000 | $795,500 | $814,000 | $832,500 | $851,000 |
2 | $777,463 | $815,850 | $855,163 | $895,400 | $936,563 | $978,650 |
3 | $796,899 | $856,643 | $919,300 | $984,940 | $1,053,633 | $1,125,448 |
4 | $816,822 | $899,475 | $988,247 | $1,083,434 | $1,185,337 | $1,294,265 |
5 | $837,242 | $944,448 | $1,062,366 | $1,191,777 | $1,333,504 | $1,488,404 |
6 | $858,173 | $991,671 | $1,142,043 | $1,310,955 | $1,500,192 | $1,711,665 |
7 | $879,627 | $1,041,254 | $1,227,696 | $1,442,051 | $1,687,716 | $1,968,415 |
8 | $901,618 | $1,093,317 | $1,319,774 | $1,586,256 | $1,898,681 | $2,263,677 |
9 | $924,159 | $1,147,983 | $1,418,757 | $1,744,881 | $2,136,016 | $2,603,228 |
10 | $947,263 | $1,205,382 | $1,525,163 | $1,919,369 | $2,403,018 | $2,993,713 |
11 | $970,944 | $1,265,651 | $1,639,551 | $2,111,306 | $2,703,395 | $3,442,770 |
12 | $995,218 | $1,328,934 | $1,762,517 | $2,322,437 | $3,041,319 | $3,959,185 |
13 | $1,020,098 | $1,395,380 | $1,894,706 | $2,554,681 | $3,421,484 | $4,553,063 |
14 | $1,045,601 | $1,465,149 | $2,036,809 | $2,810,149 | $3,849,169 | $5,236,022 |
15 | $1,071,741 | $1,538,407 | $2,189,569 | $3,091,164 | $4,330,316 | $6,021,426 |