Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 | $264,000 |
1 | $270,600 | $277,200 | $283,800 | $290,400 | $297,000 | $303,600 |
2 | $277,365 | $291,060 | $305,085 | $319,440 | $334,125 | $349,140 |
3 | $284,299 | $305,613 | $327,966 | $351,384 | $375,891 | $401,511 |
4 | $291,407 | $320,894 | $352,564 | $386,522 | $422,877 | $461,738 |
5 | $298,692 | $336,938 | $379,006 | $425,175 | $475,737 | $530,998 |