Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $238,000 | $238,000 | $238,000 | $238,000 | $238,000 | $238,000 |
1 | $243,950 | $249,900 | $255,850 | $261,800 | $267,750 | $273,700 |
2 | $250,049 | $262,395 | $275,039 | $287,980 | $301,219 | $314,755 |
3 | $256,300 | $275,515 | $295,667 | $316,778 | $338,871 | $361,968 |
4 | $262,707 | $289,290 | $317,842 | $348,456 | $381,230 | $416,263 |