Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 |
1 | $299,300 | $306,600 | $313,900 | $321,200 | $328,500 | $335,800 |
2 | $306,783 | $321,930 | $337,443 | $353,320 | $369,563 | $386,170 |
3 | $314,452 | $338,027 | $362,751 | $388,652 | $415,758 | $444,096 |
4 | $322,313 | $354,928 | $389,957 | $427,517 | $467,728 | $510,710 |
5 | $330,371 | $372,674 | $419,204 | $470,269 | $526,193 | $587,316 |
6 | $338,630 | $391,308 | $450,644 | $517,296 | $591,968 | $675,414 |
7 | $347,096 | $410,873 | $484,442 | $569,025 | $665,964 | $776,726 |
8 | $355,774 | $431,417 | $520,776 | $625,928 | $749,209 | $893,235 |
9 | $364,668 | $452,988 | $559,834 | $688,521 | $842,860 | $1,027,220 |
10 | $373,785 | $475,637 | $601,821 | $757,373 | $948,218 | $1,181,303 |
11 | $383,129 | $499,419 | $646,958 | $833,110 | $1,066,745 | $1,358,498 |
12 | $392,708 | $524,390 | $695,480 | $916,421 | $1,200,088 | $1,562,273 |
13 | $402,525 | $550,610 | $747,641 | $1,008,063 | $1,350,099 | $1,796,614 |
14 | $412,588 | $578,140 | $803,714 | $1,108,870 | $1,518,861 | $2,066,106 |
15 | $422,903 | $607,047 | $863,992 | $1,219,756 | $1,708,719 | $2,376,022 |