Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 |
1 | $278,800 | $285,600 | $292,400 | $299,200 | $306,000 | $312,800 |
2 | $285,770 | $299,880 | $314,330 | $329,120 | $344,250 | $359,720 |
3 | $292,914 | $314,874 | $337,905 | $362,032 | $387,281 | $413,678 |
4 | $300,237 | $330,618 | $363,248 | $398,235 | $435,691 | $475,730 |
5 | $307,743 | $347,149 | $390,491 | $438,059 | $490,153 | $547,089 |
6 | $315,437 | $364,506 | $419,778 | $481,865 | $551,422 | $629,153 |
7 | $323,323 | $382,731 | $451,261 | $530,051 | $620,350 | $723,525 |
8 | $331,406 | $401,868 | $485,106 | $583,056 | $697,893 | $832,054 |
9 | $339,691 | $421,961 | $521,489 | $641,362 | $785,130 | $956,862 |
10 | $348,183 | $443,059 | $560,601 | $705,498 | $883,271 | $1,100,392 |