Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $291,000 | $291,000 | $291,000 | $291,000 | $291,000 | $291,000 |
1 | $298,275 | $305,550 | $312,825 | $320,100 | $327,375 | $334,650 |
2 | $305,732 | $320,828 | $336,287 | $352,110 | $368,297 | $384,848 |
3 | $313,375 | $336,869 | $361,508 | $387,321 | $414,334 | $442,575 |