Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $800,000 | $800,000 | $800,000 | $800,000 | $800,000 | $800,000 |
1 | $820,000 | $840,000 | $860,000 | $880,000 | $900,000 | $920,000 |
2 | $840,500 | $882,000 | $924,500 | $968,000 | $1,012,500 | $1,058,000 |
3 | $861,513 | $926,100 | $993,838 | $1,064,800 | $1,139,063 | $1,216,700 |
4 | $883,050 | $972,405 | $1,068,375 | $1,171,280 | $1,281,445 | $1,399,205 |