Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $288,000 | $288,000 | $288,000 | $288,000 | $288,000 | $288,000 |
1 | $295,200 | $302,400 | $309,600 | $316,800 | $324,000 | $331,200 |
2 | $302,580 | $317,520 | $332,820 | $348,480 | $364,500 | $380,880 |
3 | $310,145 | $333,396 | $357,782 | $383,328 | $410,063 | $438,012 |
4 | $317,898 | $350,066 | $384,615 | $421,661 | $461,320 | $503,714 |
5 | $325,846 | $367,569 | $413,461 | $463,827 | $518,985 | $579,271 |
6 | $333,992 | $385,948 | $444,471 | $510,210 | $583,859 | $666,162 |
7 | $342,341 | $405,245 | $477,806 | $561,231 | $656,841 | $766,086 |
8 | $350,900 | $425,507 | $513,642 | $617,354 | $738,946 | $880,999 |
9 | $359,673 | $446,783 | $552,165 | $679,089 | $831,314 | $1,013,148 |
10 | $368,664 | $469,122 | $593,577 | $746,998 | $935,228 | $1,165,121 |