Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $279,000 | $279,000 | $279,000 | $279,000 | $279,000 | $279,000 |
1 | $285,975 | $292,950 | $299,925 | $306,900 | $313,875 | $320,850 |
2 | $293,124 | $307,598 | $322,419 | $337,590 | $353,109 | $368,978 |
3 | $300,452 | $322,977 | $346,601 | $371,349 | $397,248 | $424,324 |