Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $231,000 | $231,000 | $231,000 | $231,000 | $231,000 | $231,000 |
1 | $236,775 | $242,550 | $248,325 | $254,100 | $259,875 | $265,650 |
2 | $242,694 | $254,678 | $266,949 | $279,510 | $292,359 | $305,498 |
3 | $248,762 | $267,411 | $286,971 | $307,461 | $328,904 | $351,322 |
4 | $254,981 | $280,782 | $308,493 | $338,207 | $370,017 | $404,020 |
5 | $261,355 | $294,821 | $331,630 | $372,028 | $416,270 | $464,624 |