Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $770,000 | $770,000 | $770,000 | $770,000 | $770,000 | $770,000 |
1 | $789,250 | $808,500 | $827,750 | $847,000 | $866,250 | $885,500 |
2 | $808,981 | $848,925 | $889,831 | $931,700 | $974,531 | $1,018,325 |
3 | $829,206 | $891,371 | $956,569 | $1,024,870 | $1,096,348 | $1,171,074 |
4 | $849,936 | $935,940 | $1,028,311 | $1,127,357 | $1,233,391 | $1,346,735 |
5 | $871,184 | $982,737 | $1,105,435 | $1,240,093 | $1,387,565 | $1,548,745 |