Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $390,000 | $390,000 | $390,000 | $390,000 | $390,000 | $390,000 |
1 | $399,750 | $409,500 | $419,250 | $429,000 | $438,750 | $448,500 |
2 | $409,744 | $429,975 | $450,694 | $471,900 | $493,594 | $515,775 |
3 | $419,987 | $451,474 | $484,496 | $519,090 | $555,293 | $593,141 |
4 | $430,487 | $474,047 | $520,833 | $570,999 | $624,705 | $682,112 |
5 | $441,249 | $497,750 | $559,895 | $628,099 | $702,793 | $784,429 |
6 | $452,280 | $522,637 | $601,888 | $690,909 | $790,642 | $902,094 |
7 | $463,587 | $548,769 | $647,029 | $760,000 | $889,472 | $1,037,408 |
8 | $475,177 | $576,208 | $695,556 | $836,000 | $1,000,656 | $1,193,019 |
9 | $487,057 | $605,018 | $747,723 | $919,600 | $1,125,738 | $1,371,972 |
10 | $499,233 | $635,269 | $803,802 | $1,011,560 | $1,266,455 | $1,577,768 |