Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $430,000 | $430,000 | $430,000 | $430,000 | $430,000 | $430,000 |
1 | $440,750 | $451,500 | $462,250 | $473,000 | $483,750 | $494,500 |
2 | $451,769 | $474,075 | $496,919 | $520,300 | $544,219 | $568,675 |
3 | $463,063 | $497,779 | $534,188 | $572,330 | $612,246 | $653,976 |