Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 |
1 | $492,000 | $504,000 | $516,000 | $528,000 | $540,000 | $552,000 |
2 | $504,300 | $529,200 | $554,700 | $580,800 | $607,500 | $634,800 |
3 | $516,908 | $555,660 | $596,303 | $638,880 | $683,438 | $730,020 |
4 | $529,830 | $583,443 | $641,025 | $702,768 | $768,867 | $839,523 |
5 | $543,076 | $612,615 | $689,102 | $773,045 | $864,976 | $965,451 |
6 | $556,653 | $643,246 | $740,785 | $850,349 | $973,098 | $1,110,269 |
7 | $570,569 | $675,408 | $796,344 | $935,384 | $1,094,735 | $1,276,810 |
8 | $584,833 | $709,179 | $856,069 | $1,028,923 | $1,231,577 | $1,468,331 |
9 | $599,454 | $744,638 | $920,275 | $1,131,815 | $1,385,524 | $1,688,581 |
10 | $614,441 | $781,869 | $989,295 | $1,244,996 | $1,558,714 | $1,941,868 |
11 | $629,802 | $820,963 | $1,063,492 | $1,369,496 | $1,753,553 | $2,233,148 |
12 | $645,547 | $862,011 | $1,143,254 | $1,506,446 | $1,972,748 | $2,568,120 |
13 | $661,685 | $905,112 | $1,228,998 | $1,657,090 | $2,219,341 | $2,953,338 |
14 | $678,227 | $950,367 | $1,321,173 | $1,822,799 | $2,496,759 | $3,396,339 |
15 | $695,183 | $997,886 | $1,420,261 | $2,005,079 | $2,808,853 | $3,905,790 |
16 | $712,563 | $1,047,780 | $1,526,781 | $2,205,587 | $3,159,960 | $4,491,658 |
17 | $730,377 | $1,100,169 | $1,641,289 | $2,426,146 | $3,554,955 | $5,165,407 |
18 | $748,636 | $1,155,177 | $1,764,386 | $2,668,760 | $3,999,324 | $5,940,218 |
19 | $767,352 | $1,212,936 | $1,896,715 | $2,935,636 | $4,499,240 | $6,831,250 |
20 | $786,536 | $1,273,583 | $2,038,969 | $3,229,200 | $5,061,645 | $7,855,938 |
21 | $806,199 | $1,337,262 | $2,191,891 | $3,552,120 | $5,694,351 | $9,034,329 |
22 | $826,354 | $1,404,125 | $2,356,283 | $3,907,332 | $6,406,145 | $10,389,478 |
23 | $847,013 | $1,474,331 | $2,533,004 | $4,298,065 | $7,206,913 | $11,947,900 |
24 | $868,188 | $1,548,048 | $2,722,980 | $4,727,872 | $8,107,777 | $13,740,085 |
25 | $889,893 | $1,625,450 | $2,927,203 | $5,200,659 | $9,121,249 | $15,801,097 |