Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 | $900,000 |
1 | $922,500 | $945,000 | $967,500 | $990,000 | $1,012,500 | $1,035,000 |
2 | $945,563 | $992,250 | $1,040,063 | $1,089,000 | $1,139,063 | $1,190,250 |
3 | $969,202 | $1,041,863 | $1,118,067 | $1,197,900 | $1,281,445 | $1,368,788 |
4 | $993,432 | $1,093,956 | $1,201,922 | $1,317,690 | $1,441,626 | $1,574,106 |