Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $690,000 | $690,000 | $690,000 | $690,000 | $690,000 | $690,000 |
1 | $707,250 | $724,500 | $741,750 | $759,000 | $776,250 | $793,500 |
2 | $724,931 | $760,725 | $797,381 | $834,900 | $873,281 | $912,525 |
3 | $743,055 | $798,761 | $857,185 | $918,390 | $982,441 | $1,049,404 |
4 | $761,631 | $838,699 | $921,474 | $1,010,229 | $1,105,247 | $1,206,814 |