Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $450,000 | $450,000 | $450,000 | $450,000 | $450,000 | $450,000 |
1 | $461,250 | $472,500 | $483,750 | $495,000 | $506,250 | $517,500 |
2 | $472,781 | $496,125 | $520,031 | $544,500 | $569,531 | $595,125 |
3 | $484,601 | $520,931 | $559,034 | $598,950 | $640,723 | $684,394 |
4 | $496,716 | $546,978 | $600,961 | $658,845 | $720,813 | $787,053 |
5 | $509,134 | $574,327 | $646,033 | $724,730 | $810,915 | $905,111 |
6 | $521,862 | $603,043 | $694,486 | $797,202 | $912,279 | $1,040,877 |
7 | $534,909 | $633,195 | $746,572 | $876,923 | $1,026,314 | $1,197,009 |
8 | $548,281 | $664,855 | $802,565 | $964,615 | $1,154,603 | $1,376,560 |
9 | $561,988 | $698,098 | $862,757 | $1,061,076 | $1,298,928 | $1,583,044 |
10 | $576,038 | $733,003 | $927,464 | $1,167,184 | $1,461,294 | $1,820,501 |
11 | $590,439 | $769,653 | $997,024 | $1,283,903 | $1,643,956 | $2,093,576 |
12 | $605,200 | $808,135 | $1,071,801 | $1,412,293 | $1,849,451 | $2,407,613 |
13 | $620,330 | $848,542 | $1,152,186 | $1,553,522 | $2,080,632 | $2,768,754 |
14 | $635,838 | $890,969 | $1,238,600 | $1,708,874 | $2,340,711 | $3,184,068 |
15 | $651,734 | $935,518 | $1,331,495 | $1,879,762 | $2,633,300 | $3,661,678 |
16 | $668,028 | $982,294 | $1,431,357 | $2,067,738 | $2,962,463 | $4,210,929 |
17 | $684,728 | $1,031,408 | $1,538,709 | $2,274,512 | $3,332,770 | $4,842,569 |
18 | $701,846 | $1,082,979 | $1,654,112 | $2,501,963 | $3,749,367 | $5,568,954 |
19 | $719,393 | $1,137,128 | $1,778,170 | $2,752,159 | $4,218,038 | $6,404,297 |
20 | $737,377 | $1,193,984 | $1,911,533 | $3,027,375 | $4,745,292 | $7,364,942 |
21 | $755,812 | $1,253,683 | $2,054,898 | $3,330,112 | $5,338,454 | $8,469,683 |
22 | $774,707 | $1,316,367 | $2,209,015 | $3,663,124 | $6,005,760 | $9,740,136 |
23 | $794,075 | $1,382,186 | $2,374,691 | $4,029,436 | $6,756,481 | $11,201,156 |
24 | $813,927 | $1,451,295 | $2,552,793 | $4,432,380 | $7,601,041 | $12,881,329 |
25 | $834,275 | $1,523,860 | $2,744,253 | $4,875,618 | $8,551,171 | $14,813,529 |