Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $270,000 | $270,000 | $270,000 | $270,000 | $270,000 | $270,000 |
1 | $276,750 | $283,500 | $290,250 | $297,000 | $303,750 | $310,500 |
2 | $283,669 | $297,675 | $312,019 | $326,700 | $341,719 | $357,075 |
3 | $290,760 | $312,559 | $335,420 | $359,370 | $384,434 | $410,636 |
4 | $298,029 | $328,187 | $360,577 | $395,307 | $432,488 | $472,232 |
5 | $305,480 | $344,596 | $387,620 | $434,838 | $486,549 | $543,066 |
6 | $313,117 | $361,826 | $416,691 | $478,321 | $547,367 | $624,526 |
7 | $320,945 | $379,917 | $447,943 | $526,154 | $615,788 | $718,205 |
8 | $328,969 | $398,913 | $481,539 | $578,769 | $692,762 | $825,936 |
9 | $337,193 | $418,859 | $517,654 | $636,646 | $779,357 | $949,827 |
10 | $345,623 | $439,802 | $556,479 | $700,310 | $876,777 | $1,092,301 |
11 | $354,263 | $461,792 | $598,214 | $770,342 | $986,374 | $1,256,146 |
12 | $363,120 | $484,881 | $643,080 | $847,376 | $1,109,670 | $1,444,568 |
13 | $372,198 | $509,125 | $691,312 | $932,113 | $1,248,379 | $1,661,253 |
14 | $381,503 | $534,582 | $743,160 | $1,025,325 | $1,404,427 | $1,910,441 |
15 | $391,041 | $561,311 | $798,897 | $1,127,857 | $1,579,980 | $2,197,007 |