Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $287,000 | $287,000 | $287,000 | $287,000 | $287,000 | $287,000 |
1 | $294,175 | $301,350 | $308,525 | $315,700 | $322,875 | $330,050 |
2 | $301,529 | $316,418 | $331,664 | $347,270 | $363,234 | $379,558 |
3 | $309,068 | $332,238 | $356,539 | $381,997 | $408,639 | $436,491 |
4 | $316,794 | $348,850 | $383,280 | $420,197 | $459,719 | $501,965 |