Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 |
1 | $297,250 | $304,500 | $311,750 | $319,000 | $326,250 | $333,500 |
2 | $304,681 | $319,725 | $335,131 | $350,900 | $367,031 | $383,525 |
3 | $312,298 | $335,711 | $360,266 | $385,990 | $412,910 | $441,054 |
4 | $320,106 | $352,497 | $387,286 | $424,589 | $464,524 | $507,212 |
5 | $328,108 | $370,122 | $416,333 | $467,048 | $522,589 | $583,294 |
6 | $336,311 | $388,628 | $447,557 | $513,753 | $587,913 | $670,788 |
7 | $344,719 | $408,059 | $481,124 | $565,128 | $661,402 | $771,406 |
8 | $353,337 | $428,462 | $517,209 | $621,641 | $744,078 | $887,117 |
9 | $362,170 | $449,885 | $555,999 | $683,805 | $837,087 | $1,020,184 |
10 | $371,225 | $472,379 | $597,699 | $752,185 | $941,723 | $1,173,212 |