Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $310,000 | $310,000 | $310,000 | $310,000 | $310,000 | $310,000 |
1 | $317,750 | $325,500 | $333,250 | $341,000 | $348,750 | $356,500 |
2 | $325,694 | $341,775 | $358,244 | $375,100 | $392,344 | $409,975 |
3 | $333,836 | $358,864 | $385,112 | $412,610 | $441,387 | $471,471 |
4 | $342,182 | $376,807 | $413,995 | $453,871 | $496,560 | $542,192 |
5 | $350,737 | $395,647 | $445,045 | $499,258 | $558,630 | $623,521 |