Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $276,000 | $276,000 | $276,000 | $276,000 | $276,000 | $276,000 |
1 | $282,900 | $289,800 | $296,700 | $303,600 | $310,500 | $317,400 |
2 | $289,973 | $304,290 | $318,953 | $333,960 | $349,313 | $365,010 |
3 | $297,222 | $319,505 | $342,874 | $367,356 | $392,977 | $419,762 |
4 | $304,652 | $335,480 | $368,589 | $404,092 | $442,099 | $482,726 |