Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $810,000 | $810,000 | $810,000 | $810,000 | $810,000 | $810,000 |
1 | $830,250 | $850,500 | $870,750 | $891,000 | $911,250 | $931,500 |
2 | $851,006 | $893,025 | $936,056 | $980,100 | $1,025,156 | $1,071,225 |
3 | $872,281 | $937,676 | $1,006,260 | $1,078,110 | $1,153,301 | $1,231,909 |
4 | $894,088 | $984,560 | $1,081,730 | $1,185,921 | $1,297,463 | $1,416,695 |