Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $284,000 | $284,000 | $284,000 | $284,000 | $284,000 | $284,000 |
1 | $291,100 | $298,200 | $305,300 | $312,400 | $319,500 | $326,600 |
2 | $298,378 | $313,110 | $328,198 | $343,640 | $359,438 | $375,590 |
3 | $305,837 | $328,766 | $352,812 | $378,004 | $404,367 | $431,929 |
4 | $313,483 | $345,204 | $379,273 | $415,804 | $454,913 | $496,718 |
5 | $321,320 | $362,464 | $407,719 | $457,385 | $511,777 | $571,225 |
6 | $329,353 | $380,587 | $438,298 | $503,123 | $575,749 | $656,909 |
7 | $337,587 | $399,617 | $471,170 | $553,436 | $647,718 | $755,446 |
8 | $346,026 | $419,597 | $506,508 | $608,779 | $728,683 | $868,762 |
9 | $354,677 | $440,577 | $544,496 | $669,657 | $819,768 | $999,077 |
10 | $363,544 | $462,606 | $585,333 | $736,623 | $922,239 | $1,148,938 |