Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $263,000 | $263,000 | $263,000 | $263,000 | $263,000 | $263,000 |
1 | $269,575 | $276,150 | $282,725 | $289,300 | $295,875 | $302,450 |
2 | $276,314 | $289,958 | $303,929 | $318,230 | $332,859 | $347,818 |
3 | $283,222 | $304,455 | $326,724 | $350,053 | $374,467 | $399,990 |
4 | $290,303 | $319,678 | $351,228 | $385,058 | $421,275 | $459,989 |
5 | $297,560 | $335,662 | $377,571 | $423,564 | $473,935 | $528,987 |