Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 | $272,000 |
1 | $278,800 | $285,600 | $292,400 | $299,200 | $306,000 | $312,800 |
2 | $285,770 | $299,880 | $314,330 | $329,120 | $344,250 | $359,720 |
3 | $292,914 | $314,874 | $337,905 | $362,032 | $387,281 | $413,678 |
4 | $300,237 | $330,618 | $363,248 | $398,235 | $435,691 | $475,730 |