Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 |
1 | $297,250 | $304,500 | $311,750 | $319,000 | $326,250 | $333,500 |
2 | $304,681 | $319,725 | $335,131 | $350,900 | $367,031 | $383,525 |
3 | $312,298 | $335,711 | $360,266 | $385,990 | $412,910 | $441,054 |
4 | $320,106 | $352,497 | $387,286 | $424,589 | $464,524 | $507,212 |