Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 |
1 | $260,350 | $266,700 | $273,050 | $279,400 | $285,750 | $292,100 |
2 | $266,859 | $280,035 | $293,529 | $307,340 | $321,469 | $335,915 |
3 | $273,530 | $294,037 | $315,543 | $338,074 | $361,652 | $386,302 |
4 | $280,368 | $308,739 | $339,209 | $371,881 | $406,859 | $444,248 |
5 | $287,378 | $324,176 | $364,650 | $409,070 | $457,716 | $510,885 |
6 | $294,562 | $340,384 | $391,999 | $449,976 | $514,931 | $587,517 |
7 | $301,926 | $357,404 | $421,398 | $494,974 | $579,297 | $675,645 |
8 | $309,474 | $375,274 | $453,003 | $544,472 | $651,709 | $776,992 |
9 | $317,211 | $394,037 | $486,979 | $598,919 | $733,173 | $893,541 |
10 | $325,141 | $413,739 | $523,502 | $658,811 | $824,820 | $1,027,572 |