Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 | $760,000 |
1 | $779,000 | $798,000 | $817,000 | $836,000 | $855,000 | $874,000 |
2 | $798,475 | $837,900 | $878,275 | $919,600 | $961,875 | $1,005,100 |
3 | $818,437 | $879,795 | $944,146 | $1,011,560 | $1,082,109 | $1,155,865 |
4 | $838,898 | $923,785 | $1,014,957 | $1,112,716 | $1,217,373 | $1,329,245 |