Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $310,000 | $310,000 | $310,000 | $310,000 | $310,000 | $310,000 |
1 | $317,750 | $325,500 | $333,250 | $341,000 | $348,750 | $356,500 |
2 | $325,694 | $341,775 | $358,244 | $375,100 | $392,344 | $409,975 |
3 | $333,836 | $358,864 | $385,112 | $412,610 | $441,387 | $471,471 |
4 | $342,182 | $376,807 | $413,995 | $453,871 | $496,560 | $542,192 |
5 | $350,737 | $395,647 | $445,045 | $499,258 | $558,630 | $623,521 |
6 | $359,505 | $415,430 | $478,423 | $549,184 | $628,459 | $717,049 |
7 | $368,493 | $436,201 | $514,305 | $604,102 | $707,016 | $824,606 |
8 | $377,705 | $458,011 | $552,878 | $664,513 | $795,393 | $948,297 |
9 | $387,148 | $480,912 | $594,344 | $730,964 | $894,817 | $1,090,542 |
10 | $396,826 | $504,957 | $638,920 | $804,060 | $1,006,670 | $1,254,123 |
11 | $406,747 | $530,205 | $686,839 | $884,466 | $1,132,503 | $1,442,241 |
12 | $416,916 | $556,715 | $738,352 | $972,913 | $1,274,066 | $1,658,578 |
13 | $427,338 | $584,551 | $793,728 | $1,070,204 | $1,433,324 | $1,907,364 |
14 | $438,022 | $613,779 | $853,258 | $1,177,224 | $1,612,490 | $2,193,469 |
15 | $448,972 | $644,468 | $917,252 | $1,294,947 | $1,814,051 | $2,522,489 |