Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $780,000 | $780,000 | $780,000 | $780,000 | $780,000 | $780,000 |
1 | $799,500 | $819,000 | $838,500 | $858,000 | $877,500 | $897,000 |
2 | $819,488 | $859,950 | $901,388 | $943,800 | $987,188 | $1,031,550 |
3 | $839,975 | $902,948 | $968,992 | $1,038,180 | $1,110,586 | $1,186,283 |