Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $263,000 | $263,000 | $263,000 | $263,000 | $263,000 | $263,000 |
1 | $269,575 | $276,150 | $282,725 | $289,300 | $295,875 | $302,450 |
2 | $276,314 | $289,958 | $303,929 | $318,230 | $332,859 | $347,818 |
3 | $283,222 | $304,455 | $326,724 | $350,053 | $374,467 | $399,990 |
4 | $290,303 | $319,678 | $351,228 | $385,058 | $421,275 | $459,989 |
5 | $297,560 | $335,662 | $377,571 | $423,564 | $473,935 | $528,987 |
6 | $304,999 | $352,445 | $405,888 | $465,921 | $533,176 | $608,335 |
7 | $312,624 | $370,067 | $436,330 | $512,513 | $599,823 | $699,585 |
8 | $320,440 | $388,571 | $469,055 | $563,764 | $674,801 | $804,523 |
9 | $328,451 | $407,999 | $504,234 | $620,140 | $759,151 | $925,201 |
10 | $336,662 | $428,399 | $542,051 | $682,154 | $854,045 | $1,063,982 |