Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 |
1 | $615,000 | $630,000 | $645,000 | $660,000 | $675,000 | $690,000 |
2 | $630,375 | $661,500 | $693,375 | $726,000 | $759,375 | $793,500 |
3 | $646,134 | $694,575 | $745,378 | $798,600 | $854,297 | $912,525 |
4 | $662,288 | $729,304 | $801,281 | $878,460 | $961,084 | $1,049,404 |
5 | $678,845 | $765,769 | $861,378 | $966,306 | $1,081,219 | $1,206,814 |
6 | $695,816 | $804,057 | $925,981 | $1,062,937 | $1,216,372 | $1,387,836 |
7 | $713,211 | $844,260 | $995,429 | $1,169,230 | $1,368,418 | $1,596,012 |
8 | $731,042 | $886,473 | $1,070,087 | $1,286,153 | $1,539,471 | $1,835,414 |
9 | $749,318 | $930,797 | $1,150,343 | $1,414,769 | $1,731,905 | $2,110,726 |
10 | $768,051 | $977,337 | $1,236,619 | $1,556,245 | $1,948,393 | $2,427,335 |
11 | $787,252 | $1,026,204 | $1,329,365 | $1,711,870 | $2,191,942 | $2,791,435 |
12 | $806,933 | $1,077,514 | $1,429,068 | $1,883,057 | $2,465,934 | $3,210,150 |
13 | $827,107 | $1,131,389 | $1,536,248 | $2,071,363 | $2,774,176 | $3,691,673 |
14 | $847,784 | $1,187,959 | $1,651,466 | $2,278,499 | $3,120,948 | $4,245,423 |
15 | $868,979 | $1,247,357 | $1,775,326 | $2,506,349 | $3,511,067 | $4,882,237 |
16 | $890,703 | $1,309,725 | $1,908,476 | $2,756,984 | $3,949,950 | $5,614,573 |
17 | $912,971 | $1,375,211 | $2,051,612 | $3,032,682 | $4,443,694 | $6,456,758 |
18 | $935,795 | $1,443,972 | $2,205,482 | $3,335,950 | $4,999,156 | $7,425,272 |
19 | $959,190 | $1,516,170 | $2,370,894 | $3,669,545 | $5,624,050 | $8,539,063 |
20 | $983,170 | $1,591,979 | $2,548,711 | $4,036,500 | $6,327,056 | $9,819,922 |
21 | $1,007,749 | $1,671,578 | $2,739,864 | $4,440,150 | $7,117,938 | $11,292,911 |
22 | $1,032,943 | $1,755,156 | $2,945,354 | $4,884,165 | $8,007,681 | $12,986,847 |
23 | $1,058,766 | $1,842,914 | $3,166,255 | $5,372,581 | $9,008,641 | $14,934,875 |
24 | $1,085,236 | $1,935,060 | $3,403,724 | $5,909,840 | $10,134,721 | $17,175,106 |
25 | $1,112,366 | $2,031,813 | $3,659,004 | $6,500,824 | $11,401,561 | $19,751,372 |