Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $400,000 | $400,000 | $400,000 | $400,000 | $400,000 | $400,000 |
1 | $410,000 | $420,000 | $430,000 | $440,000 | $450,000 | $460,000 |
2 | $420,250 | $441,000 | $462,250 | $484,000 | $506,250 | $529,000 |
3 | $430,756 | $463,050 | $496,919 | $532,400 | $569,531 | $608,350 |
4 | $441,525 | $486,203 | $534,188 | $585,640 | $640,723 | $699,603 |
5 | $452,563 | $510,513 | $574,252 | $644,204 | $720,813 | $804,543 |