Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $460,000 | $460,000 | $460,000 | $460,000 | $460,000 | $460,000 |
1 | $471,500 | $483,000 | $494,500 | $506,000 | $517,500 | $529,000 |
2 | $483,288 | $507,150 | $531,588 | $556,600 | $582,188 | $608,350 |
3 | $495,370 | $532,508 | $571,457 | $612,260 | $654,961 | $699,603 |
4 | $507,754 | $559,133 | $614,316 | $673,486 | $736,831 | $804,543 |