Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 | $620,000 |
1 | $635,500 | $651,000 | $666,500 | $682,000 | $697,500 | $713,000 |
2 | $651,388 | $683,550 | $716,488 | $750,200 | $784,688 | $819,950 |
3 | $667,672 | $717,728 | $770,224 | $825,220 | $882,773 | $942,943 |