Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 | $254,000 |
1 | $260,350 | $266,700 | $273,050 | $279,400 | $285,750 | $292,100 |
2 | $266,859 | $280,035 | $293,529 | $307,340 | $321,469 | $335,915 |
3 | $273,530 | $294,037 | $315,543 | $338,074 | $361,652 | $386,302 |