Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 | $480,000 |
1 | $492,000 | $504,000 | $516,000 | $528,000 | $540,000 | $552,000 |
2 | $504,300 | $529,200 | $554,700 | $580,800 | $607,500 | $634,800 |
3 | $516,908 | $555,660 | $596,303 | $638,880 | $683,438 | $730,020 |
4 | $529,830 | $583,443 | $641,025 | $702,768 | $768,867 | $839,523 |