Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $271,000 | $271,000 | $271,000 | $271,000 | $271,000 | $271,000 |
1 | $277,775 | $284,550 | $291,325 | $298,100 | $304,875 | $311,650 |
2 | $284,719 | $298,778 | $313,174 | $327,910 | $342,984 | $358,398 |
3 | $291,837 | $313,716 | $336,662 | $360,701 | $385,857 | $412,157 |
4 | $299,133 | $329,402 | $361,912 | $396,771 | $434,090 | $473,981 |