Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $285,000 | $285,000 | $285,000 | $285,000 | $285,000 | $285,000 |
1 | $292,125 | $299,250 | $306,375 | $313,500 | $320,625 | $327,750 |
2 | $299,428 | $314,213 | $329,353 | $344,850 | $360,703 | $376,913 |
3 | $306,914 | $329,923 | $354,055 | $379,335 | $405,791 | $433,449 |
4 | $314,587 | $346,419 | $380,609 | $417,269 | $456,515 | $498,467 |
5 | $322,451 | $363,740 | $409,154 | $458,995 | $513,579 | $573,237 |
6 | $330,513 | $381,927 | $439,841 | $504,895 | $577,777 | $659,222 |
7 | $338,775 | $401,024 | $472,829 | $555,384 | $649,999 | $758,106 |
8 | $347,245 | $421,075 | $508,291 | $610,923 | $731,249 | $871,822 |
9 | $355,926 | $442,129 | $546,413 | $672,015 | $822,655 | $1,002,595 |
10 | $364,824 | $464,235 | $587,394 | $739,217 | $925,486 | $1,152,984 |