Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 | $267,000 |
1 | $273,675 | $280,350 | $287,025 | $293,700 | $300,375 | $307,050 |
2 | $280,517 | $294,368 | $308,552 | $323,070 | $337,922 | $353,108 |
3 | $287,530 | $309,086 | $331,693 | $355,377 | $380,162 | $406,074 |
4 | $294,718 | $324,540 | $356,570 | $390,915 | $427,682 | $466,985 |
5 | $302,086 | $340,767 | $383,313 | $430,006 | $481,143 | $537,032 |
6 | $309,638 | $357,806 | $412,062 | $473,007 | $541,286 | $617,587 |
7 | $317,379 | $375,696 | $442,966 | $520,307 | $608,946 | $710,225 |
8 | $325,314 | $394,481 | $476,189 | $572,338 | $685,064 | $816,759 |
9 | $333,446 | $414,205 | $511,903 | $629,572 | $770,698 | $939,273 |
10 | $341,783 | $434,915 | $550,295 | $692,529 | $867,035 | $1,080,164 |