Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $260,000 | $260,000 | $260,000 | $260,000 | $260,000 | $260,000 |
1 | $266,500 | $273,000 | $279,500 | $286,000 | $292,500 | $299,000 |
2 | $273,163 | $286,650 | $300,463 | $314,600 | $329,063 | $343,850 |
3 | $279,992 | $300,983 | $322,997 | $346,060 | $370,195 | $395,428 |
4 | $286,991 | $316,032 | $347,222 | $380,666 | $416,470 | $454,742 |