Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $293,000 | $293,000 | $293,000 | $293,000 | $293,000 | $293,000 |
1 | $300,325 | $307,650 | $314,975 | $322,300 | $329,625 | $336,950 |
2 | $307,833 | $323,033 | $338,598 | $354,530 | $370,828 | $387,493 |
3 | $315,529 | $339,184 | $363,993 | $389,983 | $417,182 | $445,616 |
4 | $323,417 | $356,143 | $391,292 | $428,981 | $469,329 | $512,459 |
5 | $331,503 | $373,950 | $420,639 | $471,879 | $527,996 | $589,328 |
6 | $339,790 | $392,648 | $452,187 | $519,067 | $593,995 | $677,727 |
7 | $348,285 | $412,280 | $486,101 | $570,974 | $668,244 | $779,386 |
8 | $356,992 | $432,894 | $522,559 | $628,072 | $751,775 | $896,294 |
9 | $365,917 | $454,539 | $561,751 | $690,879 | $845,747 | $1,030,738 |
10 | $375,065 | $477,266 | $603,882 | $759,967 | $951,465 | $1,185,348 |