Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 |
1 | $512,500 | $525,000 | $537,500 | $550,000 | $562,500 | $575,000 |
2 | $525,313 | $551,250 | $577,813 | $605,000 | $632,813 | $661,250 |
3 | $538,445 | $578,813 | $621,148 | $665,500 | $711,914 | $760,438 |
4 | $551,906 | $607,753 | $667,735 | $732,050 | $800,903 | $874,503 |
5 | $565,704 | $638,141 | $717,815 | $805,255 | $901,016 | $1,005,679 |
6 | $579,847 | $670,048 | $771,651 | $885,781 | $1,013,643 | $1,156,530 |
7 | $594,343 | $703,550 | $829,525 | $974,359 | $1,140,349 | $1,330,010 |
8 | $609,201 | $738,728 | $891,739 | $1,071,794 | $1,282,892 | $1,529,511 |
9 | $624,431 | $775,664 | $958,619 | $1,178,974 | $1,443,254 | $1,758,938 |
10 | $640,042 | $814,447 | $1,030,516 | $1,296,871 | $1,623,661 | $2,022,779 |
11 | $656,043 | $855,170 | $1,107,804 | $1,426,558 | $1,826,618 | $2,326,196 |
12 | $672,444 | $897,928 | $1,190,890 | $1,569,214 | $2,054,945 | $2,675,125 |
13 | $689,256 | $942,825 | $1,280,207 | $1,726,136 | $2,311,814 | $3,076,394 |
14 | $706,487 | $989,966 | $1,376,222 | $1,898,749 | $2,600,790 | $3,537,853 |
15 | $724,149 | $1,039,464 | $1,479,439 | $2,088,624 | $2,925,889 | $4,068,531 |
16 | $742,253 | $1,091,437 | $1,590,397 | $2,297,486 | $3,291,625 | $4,678,810 |
17 | $760,809 | $1,146,009 | $1,709,676 | $2,527,235 | $3,703,078 | $5,380,632 |
18 | $779,829 | $1,203,310 | $1,837,902 | $2,779,959 | $4,165,963 | $6,187,727 |
19 | $799,325 | $1,263,475 | $1,975,745 | $3,057,955 | $4,686,708 | $7,115,886 |
20 | $819,308 | $1,326,649 | $2,123,926 | $3,363,750 | $5,272,547 | $8,183,269 |
21 | $839,791 | $1,392,981 | $2,283,220 | $3,700,125 | $5,931,615 | $9,410,759 |
22 | $860,786 | $1,462,630 | $2,454,461 | $4,070,137 | $6,673,067 | $10,822,373 |
23 | $882,305 | $1,535,762 | $2,638,546 | $4,477,151 | $7,507,201 | $12,445,729 |
24 | $904,363 | $1,612,550 | $2,836,437 | $4,924,866 | $8,445,601 | $14,312,588 |
25 | $926,972 | $1,693,177 | $3,049,170 | $5,417,353 | $9,501,301 | $16,459,476 |
26 | $950,146 | $1,777,836 | $3,277,858 | $5,959,088 | $10,688,963 | $18,928,398 |
27 | $973,900 | $1,866,728 | $3,523,697 | $6,554,997 | $12,025,084 | $21,767,657 |
28 | $998,248 | $1,960,065 | $3,787,974 | $7,210,497 | $13,528,219 | $25,032,806 |
29 | $1,023,204 | $2,058,068 | $4,072,072 | $7,931,546 | $15,219,247 | $28,787,727 |
30 | $1,048,784 | $2,160,971 | $4,377,478 | $8,724,701 | $17,121,652 | $33,105,886 |