Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 | $292,000 |
1 | $299,300 | $306,600 | $313,900 | $321,200 | $328,500 | $335,800 |
2 | $306,783 | $321,930 | $337,443 | $353,320 | $369,563 | $386,170 |
3 | $314,452 | $338,027 | $362,751 | $388,652 | $415,758 | $444,096 |
4 | $322,313 | $354,928 | $389,957 | $427,517 | $467,728 | $510,710 |
5 | $330,371 | $372,674 | $419,204 | $470,269 | $526,193 | $587,316 |