Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $287,000 | $287,000 | $287,000 | $287,000 | $287,000 | $287,000 |
1 | $294,175 | $301,350 | $308,525 | $315,700 | $322,875 | $330,050 |
2 | $301,529 | $316,418 | $331,664 | $347,270 | $363,234 | $379,558 |
3 | $309,068 | $332,238 | $356,539 | $381,997 | $408,639 | $436,491 |
4 | $316,794 | $348,850 | $383,280 | $420,197 | $459,719 | $501,965 |
5 | $324,714 | $366,293 | $412,026 | $462,216 | $517,183 | $577,260 |
6 | $332,832 | $384,607 | $442,928 | $508,438 | $581,831 | $663,848 |
7 | $341,153 | $403,838 | $476,147 | $559,282 | $654,560 | $763,426 |
8 | $349,682 | $424,030 | $511,858 | $615,210 | $736,380 | $877,940 |
9 | $358,424 | $445,231 | $550,247 | $676,731 | $828,428 | $1,009,630 |
10 | $367,384 | $467,493 | $591,516 | $744,404 | $931,981 | $1,161,075 |