Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $280,000 | $280,000 | $280,000 | $280,000 | $280,000 | $280,000 |
1 | $287,000 | $294,000 | $301,000 | $308,000 | $315,000 | $322,000 |
2 | $294,175 | $308,700 | $323,575 | $338,800 | $354,375 | $370,300 |
3 | $301,529 | $324,135 | $347,843 | $372,680 | $398,672 | $425,845 |
4 | $309,068 | $340,342 | $373,931 | $409,948 | $448,506 | $489,722 |
5 | $316,794 | $357,359 | $401,976 | $450,943 | $504,569 | $563,180 |