Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $295,000 | $295,000 | $295,000 | $295,000 | $295,000 | $295,000 |
1 | $302,375 | $309,750 | $317,125 | $324,500 | $331,875 | $339,250 |
2 | $309,934 | $325,238 | $340,909 | $356,950 | $373,359 | $390,138 |
3 | $317,683 | $341,499 | $366,478 | $392,645 | $420,029 | $448,658 |
4 | $325,625 | $358,574 | $393,963 | $431,910 | $472,533 | $515,957 |
5 | $333,765 | $376,503 | $423,511 | $475,100 | $531,600 | $593,350 |
6 | $342,110 | $395,328 | $455,274 | $522,610 | $598,050 | $682,353 |
7 | $350,662 | $415,095 | $489,419 | $574,872 | $672,806 | $784,706 |
8 | $359,429 | $435,849 | $526,126 | $632,359 | $756,906 | $902,412 |
9 | $368,415 | $457,642 | $565,585 | $695,595 | $851,520 | $1,037,774 |
10 | $377,625 | $480,524 | $608,004 | $765,154 | $957,960 | $1,193,440 |
11 | $387,066 | $504,550 | $653,605 | $841,669 | $1,077,705 | $1,372,455 |
12 | $396,742 | $529,778 | $702,625 | $925,836 | $1,212,418 | $1,578,324 |
13 | $406,661 | $556,266 | $755,322 | $1,018,420 | $1,363,970 | $1,815,072 |
14 | $416,827 | $584,080 | $811,971 | $1,120,262 | $1,534,466 | $2,087,333 |
15 | $427,248 | $613,284 | $872,869 | $1,232,288 | $1,726,274 | $2,400,433 |