Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $590,000 | $590,000 | $590,000 | $590,000 | $590,000 | $590,000 |
1 | $604,750 | $619,500 | $634,250 | $649,000 | $663,750 | $678,500 |
2 | $619,869 | $650,475 | $681,819 | $713,900 | $746,719 | $780,275 |
3 | $635,365 | $682,999 | $732,955 | $785,290 | $840,059 | $897,316 |
4 | $651,250 | $717,149 | $787,927 | $863,819 | $945,066 | $1,031,914 |