Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 | $650,000 |
1 | $666,250 | $682,500 | $698,750 | $715,000 | $731,250 | $747,500 |
2 | $682,906 | $716,625 | $751,156 | $786,500 | $822,656 | $859,625 |
3 | $699,979 | $752,456 | $807,493 | $865,150 | $925,488 | $988,569 |