Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 | $790,000 |
1 | $809,750 | $829,500 | $849,250 | $869,000 | $888,750 | $908,500 |
2 | $829,994 | $870,975 | $912,944 | $955,900 | $999,844 | $1,044,775 |
3 | $850,744 | $914,524 | $981,415 | $1,051,490 | $1,124,824 | $1,201,491 |
4 | $872,012 | $960,250 | $1,055,021 | $1,156,639 | $1,265,427 | $1,381,715 |