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 |