Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $273,000 | $273,000 | $273,000 | $273,000 | $273,000 | $273,000 |
1 | $279,825 | $286,650 | $293,475 | $300,300 | $307,125 | $313,950 |
2 | $286,821 | $300,983 | $315,486 | $330,330 | $345,516 | $361,043 |
3 | $293,991 | $316,032 | $339,147 | $363,363 | $388,705 | $415,199 |
4 | $301,341 | $331,833 | $364,583 | $399,699 | $437,293 | $477,479 |
5 | $308,874 | $348,425 | $391,927 | $439,669 | $491,955 | $549,101 |
6 | $316,596 | $365,846 | $421,321 | $483,636 | $553,449 | $631,466 |
7 | $324,511 | $384,138 | $452,920 | $532,000 | $622,630 | $726,185 |
8 | $332,624 | $403,345 | $486,889 | $585,200 | $700,459 | $835,113 |
9 | $340,940 | $423,513 | $523,406 | $643,720 | $788,017 | $960,380 |
10 | $349,463 | $444,688 | $562,662 | $708,092 | $886,519 | $1,104,437 |