Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $268,000 | $268,000 | $268,000 | $268,000 | $268,000 | $268,000 |
1 | $274,700 | $281,400 | $288,100 | $294,800 | $301,500 | $308,200 |
2 | $281,568 | $295,470 | $309,708 | $324,280 | $339,188 | $354,430 |
3 | $288,607 | $310,244 | $332,936 | $356,708 | $381,586 | $407,595 |
4 | $295,822 | $325,756 | $357,906 | $392,379 | $429,284 | $468,734 |
5 | $303,217 | $342,043 | $384,749 | $431,617 | $482,945 | $539,044 |
6 | $310,798 | $359,146 | $413,605 | $474,778 | $543,313 | $619,900 |
7 | $318,568 | $377,103 | $444,625 | $522,256 | $611,227 | $712,885 |
8 | $326,532 | $395,958 | $477,972 | $574,482 | $687,630 | $819,818 |
9 | $334,695 | $415,756 | $513,820 | $631,930 | $773,584 | $942,791 |
10 | $343,063 | $436,544 | $552,356 | $695,123 | $870,282 | $1,084,209 |