Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 | $281,000 |
1 | $288,025 | $295,050 | $302,075 | $309,100 | $316,125 | $323,150 |
2 | $295,226 | $309,803 | $324,731 | $340,010 | $355,641 | $371,623 |
3 | $302,606 | $325,293 | $349,085 | $374,011 | $400,096 | $427,366 |
4 | $310,171 | $341,557 | $375,267 | $411,412 | $450,108 | $491,471 |
5 | $317,926 | $358,635 | $403,412 | $452,553 | $506,371 | $565,191 |
6 | $325,874 | $376,567 | $433,668 | $497,809 | $569,668 | $649,970 |
7 | $334,021 | $395,395 | $466,193 | $547,590 | $640,876 | $747,466 |
8 | $342,371 | $415,165 | $501,157 | $602,348 | $720,985 | $859,585 |
9 | $350,930 | $435,923 | $538,744 | $662,583 | $811,109 | $988,523 |
10 | $359,704 | $457,719 | $579,150 | $728,842 | $912,497 | $1,136,802 |