Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $300,000 | $300,000 | $300,000 | $300,000 | $300,000 | $300,000 |
1 | $307,500 | $315,000 | $322,500 | $330,000 | $337,500 | $345,000 |
2 | $315,188 | $330,750 | $346,688 | $363,000 | $379,688 | $396,750 |
3 | $323,067 | $347,288 | $372,689 | $399,300 | $427,148 | $456,263 |
4 | $331,144 | $364,652 | $400,641 | $439,230 | $480,542 | $524,702 |
5 | $339,422 | $382,884 | $430,689 | $483,153 | $540,610 | $603,407 |
6 | $347,908 | $402,029 | $462,990 | $531,468 | $608,186 | $693,918 |
7 | $356,606 | $422,130 | $497,715 | $584,615 | $684,209 | $798,006 |
8 | $365,521 | $443,237 | $535,043 | $643,077 | $769,735 | $917,707 |
9 | $374,659 | $465,398 | $575,172 | $707,384 | $865,952 | $1,055,363 |
10 | $384,025 | $488,668 | $618,309 | $778,123 | $974,196 | $1,213,667 |
11 | $393,626 | $513,102 | $664,683 | $855,935 | $1,095,971 | $1,395,717 |
12 | $403,467 | $538,757 | $714,534 | $941,529 | $1,232,967 | $1,605,075 |
13 | $413,553 | $565,695 | $768,124 | $1,035,681 | $1,387,088 | $1,845,836 |
14 | $423,892 | $593,979 | $825,733 | $1,139,250 | $1,560,474 | $2,122,712 |
15 | $434,489 | $623,678 | $887,663 | $1,253,174 | $1,755,533 | $2,441,118 |
16 | $445,352 | $654,862 | $954,238 | $1,378,492 | $1,974,975 | $2,807,286 |
17 | $456,485 | $687,605 | $1,025,806 | $1,516,341 | $2,221,847 | $3,228,379 |
18 | $467,898 | $721,986 | $1,102,741 | $1,667,975 | $2,499,578 | $3,712,636 |
19 | $479,595 | $758,085 | $1,185,447 | $1,834,773 | $2,812,025 | $4,269,531 |
20 | $491,585 | $795,989 | $1,274,355 | $2,018,250 | $3,163,528 | $4,909,961 |
21 | $503,875 | $835,789 | $1,369,932 | $2,220,075 | $3,558,969 | $5,646,455 |
22 | $516,471 | $877,578 | $1,472,677 | $2,442,082 | $4,003,840 | $6,493,424 |
23 | $529,383 | $921,457 | $1,583,128 | $2,686,291 | $4,504,320 | $7,467,437 |
24 | $542,618 | $967,530 | $1,701,862 | $2,954,920 | $5,067,360 | $8,587,553 |
25 | $556,183 | $1,015,906 | $1,829,502 | $3,250,412 | $5,700,780 | $9,875,686 |