Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 | $740,000 |
1 | $758,500 | $777,000 | $795,500 | $814,000 | $832,500 | $851,000 |
2 | $777,463 | $815,850 | $855,163 | $895,400 | $936,563 | $978,650 |
3 | $796,899 | $856,643 | $919,300 | $984,940 | $1,053,633 | $1,125,448 |
4 | $816,822 | $899,475 | $988,247 | $1,083,434 | $1,185,337 | $1,294,265 |