Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $280,000 | $280,000 | $280,000 | $280,000 | $280,000 | $280,000 |
1 | $287,000 | $294,000 | $301,000 | $308,000 | $315,000 | $322,000 |
2 | $294,175 | $308,700 | $323,575 | $338,800 | $354,375 | $370,300 |
3 | $301,529 | $324,135 | $347,843 | $372,680 | $398,672 | $425,845 |
4 | $309,068 | $340,342 | $373,931 | $409,948 | $448,506 | $489,722 |
5 | $316,794 | $357,359 | $401,976 | $450,943 | $504,569 | $563,180 |
6 | $324,714 | $375,227 | $432,124 | $496,037 | $567,640 | $647,657 |
7 | $332,832 | $393,988 | $464,534 | $545,641 | $638,595 | $744,806 |
8 | $341,153 | $413,688 | $499,374 | $600,205 | $718,420 | $856,526 |
9 | $349,682 | $434,372 | $536,827 | $660,225 | $808,222 | $985,005 |
10 | $358,424 | $456,090 | $577,089 | $726,248 | $909,250 | $1,132,756 |