Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $291,000 | $291,000 | $291,000 | $291,000 | $291,000 | $291,000 |
1 | $298,275 | $305,550 | $312,825 | $320,100 | $327,375 | $334,650 |
2 | $305,732 | $320,828 | $336,287 | $352,110 | $368,297 | $384,848 |
3 | $313,375 | $336,869 | $361,508 | $387,321 | $414,334 | $442,575 |
4 | $321,210 | $353,712 | $388,622 | $426,053 | $466,126 | $508,961 |
5 | $329,240 | $371,398 | $417,768 | $468,658 | $524,391 | $585,305 |
6 | $337,471 | $389,968 | $449,101 | $515,524 | $589,940 | $673,101 |
7 | $345,908 | $409,466 | $482,783 | $567,077 | $663,683 | $774,066 |
8 | $354,555 | $429,940 | $518,992 | $623,784 | $746,643 | $890,176 |
9 | $363,419 | $451,437 | $557,916 | $686,163 | $839,974 | $1,023,702 |
10 | $372,505 | $474,008 | $599,760 | $754,779 | $944,970 | $1,177,257 |