Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $450,000 | $450,000 | $450,000 | $450,000 | $450,000 | $450,000 |
1 | $461,250 | $472,500 | $483,750 | $495,000 | $506,250 | $517,500 |
2 | $472,781 | $496,125 | $520,031 | $544,500 | $569,531 | $595,125 |
3 | $484,601 | $520,931 | $559,034 | $598,950 | $640,723 | $684,394 |
4 | $496,716 | $546,978 | $600,961 | $658,845 | $720,813 | $787,053 |
5 | $509,134 | $574,327 | $646,033 | $724,730 | $810,915 | $905,111 |