Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $295,000 | $295,000 | $295,000 | $295,000 | $295,000 | $295,000 |
1 | $302,375 | $309,750 | $317,125 | $324,500 | $331,875 | $339,250 |
2 | $309,934 | $325,238 | $340,909 | $356,950 | $373,359 | $390,138 |
3 | $317,683 | $341,499 | $366,478 | $392,645 | $420,029 | $448,658 |
4 | $325,625 | $358,574 | $393,963 | $431,910 | $472,533 | $515,957 |
5 | $333,765 | $376,503 | $423,511 | $475,100 | $531,600 | $593,350 |