Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $278,000 | $278,000 | $278,000 | $278,000 | $278,000 | $278,000 |
1 | $284,950 | $291,900 | $298,850 | $305,800 | $312,750 | $319,700 |
2 | $292,074 | $306,495 | $321,264 | $336,380 | $351,844 | $367,655 |
3 | $299,376 | $321,820 | $345,359 | $370,018 | $395,824 | $422,803 |
4 | $306,860 | $337,911 | $371,260 | $407,020 | $445,302 | $486,224 |
5 | $314,531 | $354,806 | $399,105 | $447,722 | $500,965 | $559,157 |