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 |
11 | $377,881 | $492,578 | $638,095 | $821,698 | $1,052,132 | $1,339,889 |
12 | $387,328 | $517,207 | $685,953 | $903,867 | $1,183,649 | $1,540,872 |
13 | $397,011 | $543,067 | $737,399 | $994,254 | $1,331,605 | $1,772,003 |
14 | $406,936 | $570,220 | $792,704 | $1,093,680 | $1,498,055 | $2,037,803 |
15 | $417,110 | $598,731 | $852,157 | $1,203,047 | $1,685,312 | $2,343,474 |