Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $360,000 | $360,000 | $360,000 | $360,000 | $360,000 | $360,000 |
1 | $369,000 | $378,000 | $387,000 | $396,000 | $405,000 | $414,000 |
2 | $378,225 | $396,900 | $416,025 | $435,600 | $455,625 | $476,100 |
3 | $387,681 | $416,745 | $447,227 | $479,160 | $512,578 | $547,515 |
4 | $397,373 | $437,582 | $480,769 | $527,076 | $576,650 | $629,642 |
5 | $407,307 | $459,461 | $516,827 | $579,784 | $648,732 | $724,089 |
6 | $417,490 | $482,434 | $555,589 | $637,762 | $729,823 | $832,702 |
7 | $427,927 | $506,556 | $597,258 | $701,538 | $821,051 | $957,607 |
8 | $438,625 | $531,884 | $642,052 | $771,692 | $923,682 | $1,101,248 |
9 | $449,591 | $558,478 | $690,206 | $848,861 | $1,039,143 | $1,266,435 |
10 | $460,830 | $586,402 | $741,971 | $933,747 | $1,169,036 | $1,456,401 |
11 | $472,351 | $615,722 | $797,619 | $1,027,122 | $1,315,165 | $1,674,861 |
12 | $484,160 | $646,508 | $857,441 | $1,129,834 | $1,479,561 | $1,926,090 |
13 | $496,264 | $678,834 | $921,749 | $1,242,818 | $1,664,506 | $2,215,004 |
14 | $508,671 | $712,775 | $990,880 | $1,367,099 | $1,872,569 | $2,547,254 |
15 | $521,387 | $748,414 | $1,065,196 | $1,503,809 | $2,106,640 | $2,929,342 |