Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $274,000 | $274,000 | $274,000 | $274,000 | $274,000 | $274,000 |
1 | $280,850 | $287,700 | $294,550 | $301,400 | $308,250 | $315,100 |
2 | $287,871 | $302,085 | $316,641 | $331,540 | $346,781 | $362,365 |
3 | $295,068 | $317,189 | $340,389 | $364,694 | $390,129 | $416,720 |
4 | $302,445 | $333,049 | $365,919 | $401,163 | $438,895 | $479,228 |